{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Menu","Trusted Doc","WELCOME","MacroParameters","GovernmentStatements","Template","SummaryProjects","SensitivityAnalysis","MacroCharts","TRisk"],"not_rendered":{"charts":25,"images":82,"macros":1,"external_links":0,"defined_names":375,"comments":1,"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":"Menu","index":0,"n_rows":284,"n_cols":55,"rows_kept":284,"cut":false,"hidden":true,"merged":[[3,0,3,51],[6,0,6,51]]}
[]
[]
[]
["PORTFOLIO COMPOSITION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1]
[]
[]
["(1) COMPLETE THE FOLLOWING INFORMATION"]
[]
[null,null,"Number of projects",null,null,0,null,null,null,"P2"]
[null,null,"Start year for portfolio",null,null,null,null,null,null,"P1"]
[null,null,"Currency"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[80]

{"sheet":"Trusted Doc","index":1,"n_rows":31,"n_cols":22,"rows_kept":31,"cut":false,"hidden":false,"merged":[[14,1,19,13],[27,1,29,13],[8,21,29,26]]}
[]
[null,"INSTRUCTIONS FOR OPENING THE FILE"]
[null,"You may see one or more of these prompts"]
[]
[null,"Protected View",null,null,null,null,null,null,null,null,null,null,null,null,null,"Unblock document"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Image 4"]
[null,"Image 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This happens when Excel is trying to display a security warning (Image 4) about the file you want to open, but for some reason it cannot. Security warnings generally come for the files you downloaded from the Internet, but not always. To avoid this problem, you must respond to the security message before Microsoft Excel tries to display it.\n\nTo trust a document, (please see Image 5) select the file in Windows Explorer, right click and choose Properties. Click Unblock."]
[]
[]
[]
[null,"Image2"]
[]
[null,"The Protected View function of Excel opens documents in read-only mode and disables editing functions. There are several reasons why documents are opened in read-only mode and all are for security measures. Documents that are considered \"Files that originate from the Internet\" are opened in Protected Mode by default. For the tool to be used correctly, the user must click on \"Enable Editing\" as shown above (Img.1). However, users must ensure that the document is never in [Read-only] mode (Img.2). If so, the file must be saved to the local disk to continue using the tool optimally."]
[]
[]
[]
[]
[]
[]
[null,"Active content (Macros)"]
[]
[]
[]
[null,"Image 3"]
[]
[null,"This tool is based on the use of Macros. When the user opens the file for the first time, the message bar will appear, as shown in Image 3, because by default, Microsoft Excel perceived that the active content may be harmful. The user can enable the active content of the file by selecting the Enable content button making this file a trusted document. When you open the file again, the message bar will not appear."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Image 5"]

{"sheet":"WELCOME","index":2,"n_rows":3,"n_cols":54,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paste_Disable"]

{"sheet":"MacroParameters","index":3,"n_rows":72,"n_cols":55,"rows_kept":72,"cut":false,"hidden":true,"merged":[[42,0,42,51],[0,0,0,51]]}
["COUNTRY PARAMETERS (FILL CELLS IN YELLOW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1]
[null,"Year",{"$f":"+start_year_portfolio","v":0},{"$f":"C2+1","v":1},{"$f":"D2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[{"$f":"+\"Account       \"&currency","v":"Account       "}]
["Nominal GDP in national currency (billion)"]
["Real GDP in national currency (billion)"]
["GDP deflator (units)"]
[{"$f":"++\"NER\"&\" \"&currency&\"/Relevant FX\"","v":"NER /Relevant FX"}]
["Primary Net Lending/Borrowing  - Primary Balance (billion)"]
["Net Lending/Borrowing - Overall Balance (billion)"]
["Cash balance (billion)"]
["Government gross debt projections, DSA (billion)"]
["Government Revenue (billion)"]
["Rates of growth"]
["Nominal GDP in national currency",null,null,{"$f":"+IF(D4=\"\",C14,D4/C4-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ4=\"\",AI14,AJ4/AI4-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP in national currency",null,null,{"$f":"+IF(D5=\"\",C15,D5/C5-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ5=\"\",AI15,AJ5/AI5-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GDP deflator",null,null,{"$f":"+IF(D6=\"\",C16,D6/C6-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ6=\"\",AI16,AJ6/AI6-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NER ",null,null,{"$f":"+IF(D7=\"\",C17,D7/C7-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ7=\"\",AI17,AJ7/AI7-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Primary Net Lending/Borrowing  - Primary Balance",null,null,{"$f":"+IF(D8=\"\",C18,D8/C8-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ8=\"\",AI18,AJ8/AI8-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Lending/Borrowing - Overall Balance",null,null,{"$f":"+IF(D9=\"\",C19,D9/C9-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ9=\"\",AI19,AJ9/AI9-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government gross debt projections, DSA ",null,null,{"$f":"+IF(D11=\"\",C20,D11/C11-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AJ11=\"\",AI20,AJ11/AI11-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Revenue",null,null,{"$f":"+IF(D12=\"\",C21,D12/C12-1)","v":0},{"$f":"+IF(E12=\"\",D21,E12/D12-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Account       \"&currency&\"                        FORMULAS\"","v":"Account                               FORMULAS"}]
["Nominal GDP in national currency (billion)",null,{"$f":"+C4","v":0},{"$f":"+IF(D4=\"\",C23*(1+D14),D4)","v":0},{"$f":"+IF(E4=\"\",D23*(1+E14),E4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP in national currency (billion)",null,0,{"$f":"+IF(D5=\"\",C24*(1+D15),D5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GDP deflator (units)",null,0,{"$f":"+IF(D6=\"\",C25*(1+D16),D6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NER",null,0,{"$f":"+IF(D7=\"\",C26*(1+D17),D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Primary Net Lending/Borrowing  - Primary Balance (billion)",null,0,{"$f":"+IF(D8=\"\",C27*(1+D18),D8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Lending/Borrowing - Overall Balance (billion)",null,0,{"$f":"+IF(D9=\"\",C28*(1+D19),D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government gross debt projections, DSA (billion)",null,{"$f":"+C11","v":0},{"$f":"+IF(D11=\"\",C29*(1+D20),D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PORTFOLIO"]
["PPP project impact on overall balance (accrual) ($)",null,{"$f":"GovernmentStatements!C20","v":0},{"$f":"GovernmentStatements!D20","v":0},{"$f":"GovernmentStatements!E20","v":0},{"$f":"GovernmentStatements!F20","v":0},{"$f":"GovernmentStatements!G20","v":0},{"$f":"GovernmentStatements!H20","v":0},{"$f":"GovernmentStatements!I20","v":0},{"$f":"GovernmentStatements!J20","v":0},{"$f":"GovernmentStatements!K20","v":0},{"$f":"GovernmentStatements!L20","v":0},{"$f":"GovernmentStatements!M20","v":0},{"$f":"GovernmentStatements!N20","v":0},{"$f":"GovernmentStatements!O20","v":0},{"$f":"GovernmentStatements!P20","v":0},{"$f":"GovernmentStatements!Q20","v":0},{"$f":"GovernmentStatements!R20","v":0},{"$f":"GovernmentStatements!S20","v":0},{"$f":"GovernmentStatements!T20","v":0},{"$f":"GovernmentStatements!U20","v":0},{"$f":"GovernmentStatements!V20","v":0},{"$f":"GovernmentStatements!W20","v":0},{"$f":"GovernmentStatements!X20","v":0},{"$f":"GovernmentStatements!Y20","v":0},{"$f":"GovernmentStatements!Z20","v":0},{"$f":"GovernmentStatements!AA20","v":0},{"$f":"GovernmentStatements!AB20","v":0},{"$f":"GovernmentStatements!AC20","v":0},{"$f":"GovernmentStatements!AD20","v":0},{"$f":"GovernmentStatements!AE20","v":0},{"$f":"GovernmentStatements!AF20","v":0},{"$f":"GovernmentStatements!AG20","v":0},{"$f":"GovernmentStatements!AH20","v":0},{"$f":"GovernmentStatements!AI20","v":0},{"$f":"GovernmentStatements!AJ20","v":0},{"$f":"GovernmentStatements!AK20","v":0},{"$f":"GovernmentStatements!AL20","v":0},{"$f":"GovernmentStatements!AM20","v":0},{"$f":"GovernmentStatements!AN20","v":0},{"$f":"GovernmentStatements!AO20","v":0},{"$f":"GovernmentStatements!AP20","v":0},{"$f":"GovernmentStatements!AQ20","v":0},{"$f":"GovernmentStatements!AR20","v":0},{"$f":"GovernmentStatements!AS20","v":0},{"$f":"GovernmentStatements!AT20","v":0},{"$f":"GovernmentStatements!AU20","v":0},{"$f":"GovernmentStatements!AV20","v":0},{"$f":"GovernmentStatements!AW20","v":0},{"$f":"GovernmentStatements!AX20","v":0},{"$f":"GovernmentStatements!AY20","v":0},{"$f":"GovernmentStatements!AZ20","v":0}]
["PPP project impact on overall balance (accrual) (%GDP)",null,{"$f":"IFERROR((C44)/(C$4*10^3)*100,0)","v":0},{"$f":"IFERROR((D44)/(D4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AJ44)/(AJ4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overall balance including PPP project (accrual) ($)",null,{"$f":"IFERROR(C9+C44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI9+AI44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overall balance including PPP project (accrual) (%GDP)",null,{"$f":"IFERROR(((C9*10^3)+C44)/(C4*10^3)*100,0)","v":0},{"$f":"IFERROR(((D9*10^3)+D44)/(D4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(((AI9*10^3)+AI44)/(AI4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PPP project impact on cash balance ($)",null,{"$f":"+GovernmentStatements!C62","v":0},{"$f":"+GovernmentStatements!D62","v":0},{"$f":"+GovernmentStatements!E62","v":0},{"$f":"+GovernmentStatements!F62","v":0},{"$f":"+GovernmentStatements!G62","v":0},{"$f":"+GovernmentStatements!H62","v":0},{"$f":"+GovernmentStatements!I62","v":0},{"$f":"+GovernmentStatements!J62","v":0},{"$f":"+GovernmentStatements!K62","v":0},{"$f":"+GovernmentStatements!L62","v":0},{"$f":"+GovernmentStatements!M62","v":0},{"$f":"+GovernmentStatements!N62","v":0},{"$f":"+GovernmentStatements!O62","v":0},{"$f":"+GovernmentStatements!P62","v":0},{"$f":"+GovernmentStatements!Q62","v":0},{"$f":"+GovernmentStatements!R62","v":0},{"$f":"+GovernmentStatements!S62","v":0},{"$f":"+GovernmentStatements!T62","v":0},{"$f":"+GovernmentStatements!U62","v":0},{"$f":"+GovernmentStatements!V62","v":0},{"$f":"+GovernmentStatements!W62","v":0},{"$f":"+GovernmentStatements!X62","v":0},{"$f":"+GovernmentStatements!Y62","v":0},{"$f":"+GovernmentStatements!Z62","v":0},{"$f":"+GovernmentStatements!AA62","v":0},{"$f":"+GovernmentStatements!AB62","v":0},{"$f":"+GovernmentStatements!AC62","v":0},{"$f":"+GovernmentStatements!AD62","v":0},{"$f":"+GovernmentStatements!AE62","v":0},{"$f":"+GovernmentStatements!AF62","v":0},{"$f":"+GovernmentStatements!AG62","v":0},{"$f":"+GovernmentStatements!AH62","v":0},{"$f":"+GovernmentStatements!AI62","v":0},{"$f":"+GovernmentStatements!AJ62","v":0},{"$f":"+GovernmentStatements!AK62","v":0},{"$f":"+GovernmentStatements!AL62","v":0},{"$f":"+GovernmentStatements!AM62","v":0},{"$f":"+GovernmentStatements!AN62","v":0},{"$f":"+GovernmentStatements!AO62","v":0},{"$f":"+GovernmentStatements!AP62","v":0},{"$f":"+GovernmentStatements!AQ62","v":0},{"$f":"+GovernmentStatements!AR62","v":0},{"$f":"+GovernmentStatements!AS62","v":0},{"$f":"+GovernmentStatements!AT62","v":0},{"$f":"+GovernmentStatements!AU62","v":0},{"$f":"+GovernmentStatements!AV62","v":0},{"$f":"+GovernmentStatements!AW62","v":0},{"$f":"+GovernmentStatements!AX62","v":0},{"$f":"+GovernmentStatements!AY62","v":0},{"$f":"+GovernmentStatements!AZ62","v":0}]
["PPP project impact on cash balance (%GDP)",null,{"$f":"IFERROR((C49)/(C$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI49)/(AI$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash balance including PPP project (% $)",null,{"$f":"IFERROR(C10+C49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI10+AI49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash balance including PPP project (% GDP)",null,{"$f":"IFERROR(((C10*10^3)+C49)/(C$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(((AI10*10^3)+AI49)/(AI$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PPP project impact on gross debt ($)",null,{"$f":"+GovernmentStatements!C41","v":0},{"$f":"+GovernmentStatements!D41","v":0},{"$f":"+GovernmentStatements!E41","v":0},{"$f":"+GovernmentStatements!F41","v":0},{"$f":"+GovernmentStatements!G41","v":0},{"$f":"+GovernmentStatements!H41","v":0},{"$f":"+GovernmentStatements!I41","v":0},{"$f":"+GovernmentStatements!J41","v":0},{"$f":"+GovernmentStatements!K41","v":0},{"$f":"+GovernmentStatements!L41","v":0},{"$f":"+GovernmentStatements!M41","v":0},{"$f":"+GovernmentStatements!N41","v":0},{"$f":"+GovernmentStatements!O41","v":0},{"$f":"+GovernmentStatements!P41","v":0},{"$f":"+GovernmentStatements!Q41","v":0},{"$f":"+GovernmentStatements!R41","v":0},{"$f":"+GovernmentStatements!S41","v":0},{"$f":"+GovernmentStatements!T41","v":0},{"$f":"+GovernmentStatements!U41","v":0},{"$f":"+GovernmentStatements!V41","v":0},{"$f":"+GovernmentStatements!W41","v":0},{"$f":"+GovernmentStatements!X41","v":0},{"$f":"+GovernmentStatements!Y41","v":0},{"$f":"+GovernmentStatements!Z41","v":0},{"$f":"+GovernmentStatements!AA41","v":0},{"$f":"+GovernmentStatements!AB41","v":0},{"$f":"+GovernmentStatements!AC41","v":0},{"$f":"+GovernmentStatements!AD41","v":0},{"$f":"+GovernmentStatements!AE41","v":0},{"$f":"+GovernmentStatements!AF41","v":0},{"$f":"+GovernmentStatements!AG41","v":0},{"$f":"+GovernmentStatements!AH41","v":0},{"$f":"+GovernmentStatements!AI41","v":0},{"$f":"+GovernmentStatements!AJ41","v":0},{"$f":"+GovernmentStatements!AK41","v":0},{"$f":"+GovernmentStatements!AL41","v":0},{"$f":"+GovernmentStatements!AM41","v":0},{"$f":"+GovernmentStatements!AN41","v":0},{"$f":"+GovernmentStatements!AO41","v":0},{"$f":"+GovernmentStatements!AP41","v":0},{"$f":"+GovernmentStatements!AQ41","v":0},{"$f":"+GovernmentStatements!AR41","v":0},{"$f":"+GovernmentStatements!AS41","v":0},{"$f":"+GovernmentStatements!AT41","v":0},{"$f":"+GovernmentStatements!AU41","v":0},{"$f":"+GovernmentStatements!AV41","v":0},{"$f":"+GovernmentStatements!AW41","v":0},{"$f":"+GovernmentStatements!AX41","v":0},{"$f":"+GovernmentStatements!AY41","v":0},{"$f":"+GovernmentStatements!AZ41","v":0}]
["PPP project impact on gross debt (%GDP)",null,{"$f":"IFERROR((C54)/(C$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI54)/(AI$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross debt including PPP project ($)",null,{"$f":"IFERROR(C11+C54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI11+AI54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross debt including PPP project (%GDP)",null,{"$f":"IFERROR(((C11*10^3)+C54)/(C$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(((AI11*10^3)+AI54)/(AI$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PPP project impact on contingent liabilities ($)",null,{"$f":"+GovernmentStatements!C46","v":0},{"$f":"+GovernmentStatements!D46","v":0},{"$f":"+GovernmentStatements!E46","v":0},{"$f":"+GovernmentStatements!F46","v":0},{"$f":"+GovernmentStatements!G46","v":0},{"$f":"+GovernmentStatements!H46","v":0},{"$f":"+GovernmentStatements!I46","v":0},{"$f":"+GovernmentStatements!J46","v":0},{"$f":"+GovernmentStatements!K46","v":0},{"$f":"+GovernmentStatements!L46","v":0},{"$f":"+GovernmentStatements!M46","v":0},{"$f":"+GovernmentStatements!N46","v":0},{"$f":"+GovernmentStatements!O46","v":0},{"$f":"+GovernmentStatements!P46","v":0},{"$f":"+GovernmentStatements!Q46","v":0},{"$f":"+GovernmentStatements!R46","v":0},{"$f":"+GovernmentStatements!S46","v":0},{"$f":"+GovernmentStatements!T46","v":0},{"$f":"+GovernmentStatements!U46","v":0},{"$f":"+GovernmentStatements!V46","v":0},{"$f":"+GovernmentStatements!W46","v":0},{"$f":"+GovernmentStatements!X46","v":0},{"$f":"+GovernmentStatements!Y46","v":0},{"$f":"+GovernmentStatements!Z46","v":0},{"$f":"+GovernmentStatements!AA46","v":0},{"$f":"+GovernmentStatements!AB46","v":0},{"$f":"+GovernmentStatements!AC46","v":0},{"$f":"+GovernmentStatements!AD46","v":0},{"$f":"+GovernmentStatements!AE46","v":0},{"$f":"+GovernmentStatements!AF46","v":0},{"$f":"+GovernmentStatements!AG46","v":0},{"$f":"+GovernmentStatements!AH46","v":0},{"$f":"+GovernmentStatements!AI46","v":0},{"$f":"+GovernmentStatements!AJ46","v":0},{"$f":"+GovernmentStatements!AK46","v":0},{"$f":"+GovernmentStatements!AL46","v":0},{"$f":"+GovernmentStatements!AM46","v":0},{"$f":"+GovernmentStatements!AN46","v":0},{"$f":"+GovernmentStatements!AO46","v":0},{"$f":"+GovernmentStatements!AP46","v":0},{"$f":"+GovernmentStatements!AQ46","v":0},{"$f":"+GovernmentStatements!AR46","v":0},{"$f":"+GovernmentStatements!AS46","v":0},{"$f":"+GovernmentStatements!AT46","v":0},{"$f":"+GovernmentStatements!AU46","v":0},{"$f":"+GovernmentStatements!AV46","v":0},{"$f":"+GovernmentStatements!AW46","v":0},{"$f":"+GovernmentStatements!AX46","v":0},{"$f":"+GovernmentStatements!AY46","v":0},{"$f":"+GovernmentStatements!AZ46","v":0}]
["PPP project impact on contingent liabilities (%GDP)",null,{"$f":"IFERROR((C73)/(C$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI73)/(AI$4*10^3)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["OldNoP"]
[0]

{"sheet":"GovernmentStatements","index":4,"n_rows":71,"n_cols":105,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
["Government Statements"]
[null,"Year",{"$f":"+start_year_portfolio","v":0},{"$f":"+C2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["PPP Portfolio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Project x\"&\" - \" & Template!$B$31","v":"Project x - "}]
["Table 1. Government Income Statement (Accrual )",{"$f":"\"(billion \"&currency&\")\"","v":"(billion )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 1. Government Income Statement (Accrual )",{"$f":"++\"(billion \"&currency&\")\"","v":"(billion )"}]
["Revenues",null,{"$f":"+SUM(C6:C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI6:AI8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Revenues",null,{"$f":"+SUM($BD$6:$BD$8)","v":0},{"$f":"+SUM($BE$6:$BE$8)","v":0},{"$f":"+SUM($BF$6:$BF$8)","v":0},{"$f":"+SUM($BG$6:$BG$8)","v":0},{"$f":"+SUM($BH$6:$BH$8)","v":0},{"$f":"+SUM($BI$6:$BI$8)","v":0},{"$f":"+SUM($BJ$6:$BJ$8)","v":0},{"$f":"+SUM($BK$6:$BK$8)","v":0},{"$f":"+SUM($BL$6:$BL$8)","v":0},{"$f":"+SUM($BM$6:$BM$8)","v":0},{"$f":"+SUM($BN$6:$BN$8)","v":0},{"$f":"+SUM($BO$6:$BO$8)","v":0},{"$f":"+SUM($BP$6:$BP$8)","v":0},{"$f":"+SUM($BQ$6:$BQ$8)","v":0},{"$f":"+SUM($BR$6:$BR$8)","v":0},{"$f":"+SUM($BS$6:$BS$8)","v":0},{"$f":"+SUM($BT$6:$BT$8)","v":0},{"$f":"+SUM($BU$6:$BU$8)","v":0},{"$f":"+SUM($BV$6:$BV$8)","v":0},{"$f":"+SUM($BW$6:$BW$8)","v":0},{"$f":"+SUM($BX$6:$BX$8)","v":0},{"$f":"+SUM($BY$6:$BY$8)","v":0},{"$f":"+SUM($BZ$6:$BZ$8)","v":0},{"$f":"+SUM($CA$6:$CA$8)","v":0},{"$f":"+SUM($CB$6:$CB$8)","v":0},{"$f":"+SUM($CC$6:$CC$8)","v":0},{"$f":"+SUM($CD$6:$CD$8)","v":0},{"$f":"+SUM($CE$6:$CE$8)","v":0},{"$f":"+SUM($CF$6:$CF$8)","v":0},{"$f":"+SUM($CG$6:$CG$8)","v":0},{"$f":"+SUM($CH$6:$CH$8)","v":0},{"$f":"+SUM($CI$6:$CI$8)","v":0},{"$f":"+SUM($CJ$6:$CJ$8)","v":0},{"$f":"+SUM($CK$6:$CK$8)","v":0},{"$f":"+SUM($CL$6:$CL$8)","v":0},{"$f":"+SUM($CM$6:$CM$8)","v":0},{"$f":"+SUM($CN$6:$CN$8)","v":0},{"$f":"+SUM($CO$6:$CO$8)","v":0},{"$f":"+SUM($CP$6:$CP$8)","v":0},{"$f":"+SUM($CQ$6:$CQ$8)","v":0},{"$f":"+SUM($CR$6:$CR$8)","v":0},{"$f":"+SUM($CS$6:$CS$8)","v":0},{"$f":"+SUM($CT$6:$CT$8)","v":0},{"$f":"+SUM($CU$6:$CU$8)","v":0},{"$f":"+SUM($CV$6:$CV$8)","v":0},{"$f":"+SUM($CW$6:$CW$8)","v":0},{"$f":"+SUM($CX$6:$CX$8)","v":0},{"$f":"+SUM($CY$6:$CY$8)","v":0},{"$f":"+SUM($CZ$6:$CZ$8)","v":0},{"$f":"+SUM($DA$6:$DA$8)","v":0}]
["Taxes collected",null,{"$f":"IFERROR(C76+C146+C216+C286+C356+C426+C496+C566+C636+C706+C776+C846+C916+C986+C1056+C1126+C1196+C1266+C1336+C1406+C1476+C1546+C1616+C1686+C1756+C1826+C1896+C1966+C2036+C2106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI76+AI146+AI216+AI286+AI356+AI426+AI496+AI566+AI636+AI706+AI776+AI846+AI916+AI986+AI1056+AI1126+AI1196+AI1266+AI1336+AI1406+AI1476+AI1546+AI1616+AI1686+AI1756+AI1826+AI1896+AI1966+AI2036+AI2106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Taxes collected",null,{"$f":"+IFERROR(Template!$C$177,0)","v":0},{"$f":"+IFERROR(Template!$D$177,0)","v":0},{"$f":"+IFERROR(Template!$E$177,0)","v":0},{"$f":"+IFERROR(Template!$F$177,0)","v":0},{"$f":"+IFERROR(Template!$G$177,0)","v":0},{"$f":"+IFERROR(Template!$H$177,0)","v":0},{"$f":"+IFERROR(Template!$I$177,0)","v":0},{"$f":"+IFERROR(Template!$J$177,0)","v":0},{"$f":"+IFERROR(Template!$K$177,0)","v":0},{"$f":"+IFERROR(Template!$L$177,0)","v":0},{"$f":"+IFERROR(Template!$M$177,0)","v":0},{"$f":"+IFERROR(Template!$N$177,0)","v":0},{"$f":"+IFERROR(Template!$O$177,0)","v":0},{"$f":"+IFERROR(Template!$P$177,0)","v":0},{"$f":"+IFERROR(Template!$Q$177,0)","v":0},{"$f":"+IFERROR(Template!$R$177,0)","v":0},{"$f":"+IFERROR(Template!$S$177,0)","v":0},{"$f":"+IFERROR(Template!$T$177,0)","v":0},{"$f":"+IFERROR(Template!$U$177,0)","v":0},{"$f":"+IFERROR(Template!$V$177,0)","v":0},{"$f":"+IFERROR(Template!$W$177,0)","v":0},{"$f":"+IFERROR(Template!$X$177,0)","v":0},{"$f":"+IFERROR(Template!$Y$177,0)","v":0},{"$f":"+IFERROR(Template!$Z$177,0)","v":0},{"$f":"+IFERROR(Template!$AA$177,0)","v":0},{"$f":"+IFERROR(Template!$AB$177,0)","v":0},{"$f":"+IFERROR(Template!$AC$177,0)","v":0},{"$f":"+IFERROR(Template!$AD$177,0)","v":0},{"$f":"+IFERROR(Template!$AE$177,0)","v":0},{"$f":"+IFERROR(Template!$AF$177,0)","v":0},{"$f":"+IFERROR(Template!$AG$177,0)","v":0},{"$f":"+IFERROR(Template!$AH$177,0)","v":0},{"$f":"+IFERROR(Template!$AI$177,0)","v":0},{"$f":"+IFERROR(Template!$AJ$177,0)","v":0},{"$f":"+IFERROR(Template!$AK$177,0)","v":0},{"$f":"+IFERROR(Template!$AL$177,0)","v":0},{"$f":"+IFERROR(Template!$AM$177,0)","v":0},{"$f":"+IFERROR(Template!$AN$177,0)","v":0},{"$f":"+IFERROR(Template!$AO$177,0)","v":0},{"$f":"+IFERROR(Template!$AP$177,0)","v":0},{"$f":"+IFERROR(Template!$AQ$177,0)","v":0},{"$f":"+IFERROR(Template!$AR$177,0)","v":0},{"$f":"+IFERROR(Template!$AS$177,0)","v":0},{"$f":"+IFERROR(Template!$AT$177,0)","v":0},{"$f":"+IFERROR(Template!$AU$177,0)","v":0},{"$f":"+IFERROR(Template!$AV$177,0)","v":0},{"$f":"+IFERROR(Template!$AW$177,0)","v":0},{"$f":"+IFERROR(Template!$AX$177,0)","v":0},{"$f":"+IFERROR(Template!$AY$177,0)","v":0},{"$f":"+IFERROR(Template!$AZ$177,0)","v":0}]
["Capital transfers",null,{"$f":"IFERROR(C77+C147+C217+C287+C357+C427+C497+C567+C637+C707+C777+C847+C917+C987+C1057+C1127+C1197+C1267+C1337+C1407+C1477+C1547+C1617+C1687+C1757+C1827+C1897+C1967+C2037+C2107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI77+AI147+AI217+AI287+AI357+AI427+AI497+AI567+AI637+AI707+AI777+AI847+AI917+AI987+AI1057+AI1127+AI1197+AI1267+AI1337+AI1407+AI1477+AI1547+AI1617+AI1687+AI1757+AI1827+AI1897+AI1967+AI2037+AI2107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital transfers",null,{"$f":"IFERROR(Template!$C$178,0)","v":0},{"$f":"IFERROR(Template!$D$178,0)","v":0},{"$f":"IFERROR(Template!$E$178,0)","v":0},{"$f":"IFERROR(Template!$F$178,0)","v":0},{"$f":"IFERROR(Template!$G$178,0)","v":0},{"$f":"IFERROR(Template!$H$178,0)","v":0},{"$f":"IFERROR(Template!$I$178,0)","v":0},{"$f":"IFERROR(Template!$J$178,0)","v":0},{"$f":"IFERROR(Template!$K$178,0)","v":0},{"$f":"IFERROR(Template!$L$178,0)","v":0},{"$f":"IFERROR(Template!$M$178,0)","v":0},{"$f":"IFERROR(Template!$N$178,0)","v":0},{"$f":"IFERROR(Template!$O$178,0)","v":0},{"$f":"IFERROR(Template!$P$178,0)","v":0},{"$f":"IFERROR(Template!$Q$178,0)","v":0},{"$f":"IFERROR(Template!$R$178,0)","v":0},{"$f":"IFERROR(Template!$S$178,0)","v":0},{"$f":"IFERROR(Template!$T$178,0)","v":0},{"$f":"IFERROR(Template!$U$178,0)","v":0},{"$f":"IFERROR(Template!$V$178,0)","v":0},{"$f":"IFERROR(Template!$W$178,0)","v":0},{"$f":"IFERROR(Template!$X$178,0)","v":0},{"$f":"IFERROR(Template!$Y$178,0)","v":0},{"$f":"IFERROR(Template!$Z$178,0)","v":0},{"$f":"IFERROR(Template!$AA$178,0)","v":0},{"$f":"IFERROR(Template!$AB$178,0)","v":0},{"$f":"IFERROR(Template!$AC$178,0)","v":0},{"$f":"IFERROR(Template!$AD$178,0)","v":0},{"$f":"IFERROR(Template!$AE$178,0)","v":0},{"$f":"IFERROR(Template!$AF$178,0)","v":0},{"$f":"IFERROR(Template!$AG$178,0)","v":0},{"$f":"IFERROR(Template!$AH$178,0)","v":0},{"$f":"IFERROR(Template!$AI$178,0)","v":0},{"$f":"IFERROR(Template!$AJ$178,0)","v":0},{"$f":"IFERROR(Template!$AK$178,0)","v":0},{"$f":"IFERROR(Template!$AL$178,0)","v":0},{"$f":"IFERROR(Template!$AM$178,0)","v":0},{"$f":"IFERROR(Template!$AN$178,0)","v":0},{"$f":"IFERROR(Template!$AO$178,0)","v":0},{"$f":"IFERROR(Template!$AP$178,0)","v":0},{"$f":"IFERROR(Template!$AQ$178,0)","v":0},{"$f":"IFERROR(Template!$AR$178,0)","v":0},{"$f":"IFERROR(Template!$AS$178,0)","v":0},{"$f":"IFERROR(Template!$AT$178,0)","v":0},{"$f":"IFERROR(Template!$AU$178,0)","v":0},{"$f":"IFERROR(Template!$AV$178,0)","v":0},{"$f":"IFERROR(Template!$AW$178,0)","v":0},{"$f":"IFERROR(Template!$AX$178,0)","v":0},{"$f":"IFERROR(Template!$AY$178,0)","v":0},{"$f":"IFERROR(Template!$AZ$178,0)","v":0}]
["Users' tariffs",null,{"$f":"IFERROR(C78+C148+C218+C288+C358+C428+C498+C568+C638+C708+C778+C848+C918+C988+C1058+C1128+C1198+C1268+C1338+C1408+C1478+C1548+C1618+C1688+C1758+C1828+C1898+C1968+C2038+C2108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI78+AI148+AI218+AI288+AI358+AI428+AI498+AI568+AI638+AI708+AI778+AI848+AI918+AI988+AI1058+AI1128+AI1198+AI1268+AI1338+AI1408+AI1478+AI1548+AI1618+AI1688+AI1758+AI1828+AI1898+AI1968+AI2038+AI2108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Users' tariffs",null,{"$f":"IFERROR(Template!$C$179,0)","v":0},{"$f":"IFERROR(Template!$D$179,0)","v":0},{"$f":"IFERROR(Template!$E$179,0)","v":0},{"$f":"IFERROR(Template!$F$179,0)","v":0},{"$f":"IFERROR(Template!$G$179,0)","v":0},{"$f":"IFERROR(Template!$H$179,0)","v":0},{"$f":"IFERROR(Template!$I$179,0)","v":0},{"$f":"IFERROR(Template!$J$179,0)","v":0},{"$f":"IFERROR(Template!$K$179,0)","v":0},{"$f":"IFERROR(Template!$L$179,0)","v":0},{"$f":"IFERROR(Template!$M$179,0)","v":0},{"$f":"IFERROR(Template!$N$179,0)","v":0},{"$f":"IFERROR(Template!$O$179,0)","v":0},{"$f":"IFERROR(Template!$P$179,0)","v":0},{"$f":"IFERROR(Template!$Q$179,0)","v":0},{"$f":"IFERROR(Template!$R$179,0)","v":0},{"$f":"IFERROR(Template!$S$179,0)","v":0},{"$f":"IFERROR(Template!$T$179,0)","v":0},{"$f":"IFERROR(Template!$U$179,0)","v":0},{"$f":"IFERROR(Template!$V$179,0)","v":0},{"$f":"IFERROR(Template!$W$179,0)","v":0},{"$f":"IFERROR(Template!$X$179,0)","v":0},{"$f":"IFERROR(Template!$Y$179,0)","v":0},{"$f":"IFERROR(Template!$Z$179,0)","v":0},{"$f":"IFERROR(Template!$AA$179,0)","v":0},{"$f":"IFERROR(Template!$AB$179,0)","v":0},{"$f":"IFERROR(Template!$AC$179,0)","v":0},{"$f":"IFERROR(Template!$AD$179,0)","v":0},{"$f":"IFERROR(Template!$AE$179,0)","v":0},{"$f":"IFERROR(Template!$AF$179,0)","v":0},{"$f":"IFERROR(Template!$AG$179,0)","v":0},{"$f":"IFERROR(Template!$AH$179,0)","v":0},{"$f":"IFERROR(Template!$AI$179,0)","v":0},{"$f":"IFERROR(Template!$AJ$179,0)","v":0},{"$f":"IFERROR(Template!$AK$179,0)","v":0},{"$f":"IFERROR(Template!$AL$179,0)","v":0},{"$f":"IFERROR(Template!$AM$179,0)","v":0},{"$f":"IFERROR(Template!$AN$179,0)","v":0},{"$f":"IFERROR(Template!$AO$179,0)","v":0},{"$f":"IFERROR(Template!$AP$179,0)","v":0},{"$f":"IFERROR(Template!$AQ$179,0)","v":0},{"$f":"IFERROR(Template!$AR$179,0)","v":0},{"$f":"IFERROR(Template!$AS$179,0)","v":0},{"$f":"IFERROR(Template!$AT$179,0)","v":0},{"$f":"IFERROR(Template!$AU$179,0)","v":0},{"$f":"IFERROR(Template!$AV$179,0)","v":0},{"$f":"IFERROR(Template!$AW$179,0)","v":0},{"$f":"IFERROR(Template!$AX$179,0)","v":0},{"$f":"IFERROR(Template!$AY$179,0)","v":0},{"$f":"IFERROR(Template!$AZ$179,0)","v":0}]
["Other",null,{"$f":"IFERROR(C79+C149+C219+C289+C359+C429+C499+C569+C639+C709+C779+C849+C919+C989+C1059+C1129+C1199+C1269+C1339+C1409+C1479+C1549+C1619+C1689+C1759+C1829+C1899+C1969+C2039+C2109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI79+AI149+AI219+AI289+AI359+AI429+AI499+AI569+AI639+AI709+AI779+AI849+AI919+AI989+AI1059+AI1129+AI1199+AI1269+AI1339+AI1409+AI1479+AI1549+AI1619+AI1689+AI1759+AI1829+AI1899+AI1969+AI2039+AI2109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other",null,{"$f":"IFERROR(Template!$C$180,0)","v":0},{"$f":"IFERROR(Template!$D$180,0)","v":0},{"$f":"IFERROR(Template!$E$180,0)","v":0},{"$f":"IFERROR(Template!$F$180,0)","v":0},{"$f":"IFERROR(Template!$G$180,0)","v":0},{"$f":"IFERROR(Template!$H$180,0)","v":0},{"$f":"IFERROR(Template!$I$180,0)","v":0},{"$f":"IFERROR(Template!$J$180,0)","v":0},{"$f":"IFERROR(Template!$K$180,0)","v":0},{"$f":"IFERROR(Template!$L$180,0)","v":0},{"$f":"IFERROR(Template!$M$180,0)","v":0},{"$f":"IFERROR(Template!$N$180,0)","v":0},{"$f":"IFERROR(Template!$O$180,0)","v":0},{"$f":"IFERROR(Template!$P$180,0)","v":0},{"$f":"IFERROR(Template!$Q$180,0)","v":0},{"$f":"IFERROR(Template!$R$180,0)","v":0},{"$f":"IFERROR(Template!$S$180,0)","v":0},{"$f":"IFERROR(Template!$T$180,0)","v":0},{"$f":"IFERROR(Template!$U$180,0)","v":0},{"$f":"IFERROR(Template!$V$180,0)","v":0},{"$f":"IFERROR(Template!$W$180,0)","v":0},{"$f":"IFERROR(Template!$X$180,0)","v":0},{"$f":"IFERROR(Template!$Y$180,0)","v":0},{"$f":"IFERROR(Template!$Z$180,0)","v":0},{"$f":"IFERROR(Template!$AA$180,0)","v":0},{"$f":"IFERROR(Template!$AB$180,0)","v":0},{"$f":"IFERROR(Template!$AC$180,0)","v":0},{"$f":"IFERROR(Template!$AD$180,0)","v":0},{"$f":"IFERROR(Template!$AE$180,0)","v":0},{"$f":"IFERROR(Template!$AF$180,0)","v":0},{"$f":"IFERROR(Template!$AG$180,0)","v":0},{"$f":"IFERROR(Template!$AH$180,0)","v":0},{"$f":"IFERROR(Template!$AI$180,0)","v":0},{"$f":"IFERROR(Template!$AJ$180,0)","v":0},{"$f":"IFERROR(Template!$AK$180,0)","v":0},{"$f":"IFERROR(Template!$AL$180,0)","v":0},{"$f":"IFERROR(Template!$AM$180,0)","v":0},{"$f":"IFERROR(Template!$AN$180,0)","v":0},{"$f":"IFERROR(Template!$AO$180,0)","v":0},{"$f":"IFERROR(Template!$AP$180,0)","v":0},{"$f":"IFERROR(Template!$AQ$180,0)","v":0},{"$f":"IFERROR(Template!$AR$180,0)","v":0},{"$f":"IFERROR(Template!$AS$180,0)","v":0},{"$f":"IFERROR(Template!$AT$180,0)","v":0},{"$f":"IFERROR(Template!$AU$180,0)","v":0},{"$f":"IFERROR(Template!$AV$180,0)","v":0},{"$f":"IFERROR(Template!$AW$180,0)","v":0},{"$f":"IFERROR(Template!$AX$180,0)","v":0},{"$f":"IFERROR(Template!$AY$180,0)","v":0},{"$f":"IFERROR(Template!$AZ$180,0)","v":0}]
["Expenses",null,{"$f":"+SUM(C11:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI11:AI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Expenses",null,{"$f":"+SUM($BD$11:$BD$15)","v":0},{"$f":"+SUM($BE$11:$BE$15)","v":0},{"$f":"+SUM($BF$11:$BF$15)","v":0},{"$f":"+SUM($BG$11:$BG$15)","v":0},{"$f":"+SUM($BH$11:$BH$15)","v":0},{"$f":"+SUM($BI$11:$BI$15)","v":0},{"$f":"+SUM($BJ$11:$BJ$15)","v":0},{"$f":"+SUM($BK$11:$BK$15)","v":0},{"$f":"+SUM($BL$11:$BL$15)","v":0},{"$f":"+SUM($BM$11:$BM$15)","v":0},{"$f":"+SUM($BN$11:$BN$15)","v":0},{"$f":"+SUM($BO$11:$BO$15)","v":0},{"$f":"+SUM($BP$11:$BP$15)","v":0},{"$f":"+SUM($BQ$11:$BQ$15)","v":0},{"$f":"+SUM($BR$11:$BR$15)","v":0},{"$f":"+SUM($BS$11:$BS$15)","v":0},{"$f":"+SUM($BT$11:$BT$15)","v":0},{"$f":"+SUM($BU$11:$BU$15)","v":0},{"$f":"+SUM($BV$11:$BV$15)","v":0},{"$f":"+SUM($BW$11:$BW$15)","v":0},{"$f":"+SUM($BX$11:$BX$15)","v":0},{"$f":"+SUM($BY$11:$BY$15)","v":0},{"$f":"+SUM($BZ$11:$BZ$15)","v":0},{"$f":"+SUM($CA$11:$CA$15)","v":0},{"$f":"+SUM($CB$11:$CB$15)","v":0},{"$f":"+SUM($CC$11:$CC$15)","v":0},{"$f":"+SUM($CD$11:$CD$15)","v":0},{"$f":"+SUM($CE$11:$CE$15)","v":0},{"$f":"+SUM($CF$11:$CF$15)","v":0},{"$f":"+SUM($CG$11:$CG$15)","v":0},{"$f":"+SUM($CH$11:$CH$15)","v":0},{"$f":"+SUM($CI$11:$CI$15)","v":0},{"$f":"+SUM($CJ$11:$CJ$15)","v":0},{"$f":"+SUM($CK$11:$CK$15)","v":0},{"$f":"+SUM($CL$11:$CL$15)","v":0},{"$f":"+SUM($CM$11:$CM$15)","v":0},{"$f":"+SUM($CN$11:$CN$15)","v":0},{"$f":"+SUM($CO$11:$CO$15)","v":0},{"$f":"+SUM($CP$11:$CP$15)","v":0},{"$f":"+SUM($CQ$11:$CQ$15)","v":0},{"$f":"+SUM($CR$11:$CR$15)","v":0},{"$f":"+SUM($CS$11:$CS$15)","v":0},{"$f":"+SUM($CT$11:$CT$15)","v":0},{"$f":"+SUM($CU$11:$CU$15)","v":0},{"$f":"+SUM($CV$11:$CV$15)","v":0},{"$f":"+SUM($CW$11:$CW$15)","v":0},{"$f":"+SUM($CX$11:$CX$15)","v":0},{"$f":"+SUM($CY$11:$CY$15)","v":0},{"$f":"+SUM($CZ$11:$CZ$15)","v":0},{"$f":"+SUM($DA$11:$DA$15)","v":0}]
["Service expense",null,{"$f":"IFERROR(C81+C151+C221+C291+C361+C431+C501+C571+C641+C711+C781+C851+C921+C991+C1061+C1131+C1201+C1271+C1341+C1411+C1481+C1551+C1621+C1691+C1761+C1831+C1901+C1971+C2041+C2111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI81+AI151+AI221+AI291+AI361+AI431+AI501+AI571+AI641+AI711+AI781+AI851+AI921+AI991+AI1061+AI1131+AI1201+AI1271+AI1341+AI1411+AI1481+AI1551+AI1621+AI1691+AI1761+AI1831+AI1901+AI1971+AI2041+AI2111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Service expense",null,{"$f":"IFERROR(Template!$C$182,0)","v":0},{"$f":"IFERROR(Template!$D$182,0)","v":0},{"$f":"IFERROR(Template!$E$182,0)","v":0},{"$f":"IFERROR(Template!$F$182,0)","v":0},{"$f":"IFERROR(Template!$G$182,0)","v":0},{"$f":"IFERROR(Template!$H$182,0)","v":0},{"$f":"IFERROR(Template!$I$182,0)","v":0},{"$f":"IFERROR(Template!$J$182,0)","v":0},{"$f":"IFERROR(Template!$K$182,0)","v":0},{"$f":"IFERROR(Template!$L$182,0)","v":0},{"$f":"IFERROR(Template!$M$182,0)","v":0},{"$f":"IFERROR(Template!$N$182,0)","v":0},{"$f":"IFERROR(Template!$O$182,0)","v":0},{"$f":"IFERROR(Template!$P$182,0)","v":0},{"$f":"IFERROR(Template!$Q$182,0)","v":0},{"$f":"IFERROR(Template!$R$182,0)","v":0},{"$f":"IFERROR(Template!$S$182,0)","v":0},{"$f":"IFERROR(Template!$T$182,0)","v":0},{"$f":"IFERROR(Template!$U$182,0)","v":0},{"$f":"IFERROR(Template!$V$182,0)","v":0},{"$f":"IFERROR(Template!$W$182,0)","v":0},{"$f":"IFERROR(Template!$X$182,0)","v":0},{"$f":"IFERROR(Template!$Y$182,0)","v":0},{"$f":"IFERROR(Template!$Z$182,0)","v":0},{"$f":"IFERROR(Template!$AA$182,0)","v":0},{"$f":"IFERROR(Template!$AB$182,0)","v":0},{"$f":"IFERROR(Template!$AC$182,0)","v":0},{"$f":"IFERROR(Template!$AD$182,0)","v":0},{"$f":"IFERROR(Template!$AE$182,0)","v":0},{"$f":"IFERROR(Template!$AF$182,0)","v":0},{"$f":"IFERROR(Template!$AG$182,0)","v":0},{"$f":"IFERROR(Template!$AH$182,0)","v":0},{"$f":"IFERROR(Template!$AI$182,0)","v":0},{"$f":"IFERROR(Template!$AJ$182,0)","v":0},{"$f":"IFERROR(Template!$AK$182,0)","v":0},{"$f":"IFERROR(Template!$AL$182,0)","v":0},{"$f":"IFERROR(Template!$AM$182,0)","v":0},{"$f":"IFERROR(Template!$AN$182,0)","v":0},{"$f":"IFERROR(Template!$AO$182,0)","v":0},{"$f":"IFERROR(Template!$AP$182,0)","v":0},{"$f":"IFERROR(Template!$AQ$182,0)","v":0},{"$f":"IFERROR(Template!$AR$182,0)","v":0},{"$f":"IFERROR(Template!$AS$182,0)","v":0},{"$f":"IFERROR(Template!$AT$182,0)","v":0},{"$f":"IFERROR(Template!$AU$182,0)","v":0},{"$f":"IFERROR(Template!$AV$182,0)","v":0},{"$f":"IFERROR(Template!$AW$182,0)","v":0},{"$f":"IFERROR(Template!$AX$182,0)","v":0},{"$f":"IFERROR(Template!$AY$182,0)","v":0},{"$f":"IFERROR(Template!$AZ$182,0)","v":0}]
["Finance cost",null,{"$f":"IFERROR(C82+C152+C222+C292+C362+C432+C502+C572+C642+C712+C782+C852+C922+C992+C1062+C1132+C1202+C1272+C1342+C1412+C1482+C1552+C1622+C1692+C1762+C1832+C1902+C1972+C2042+C2112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI82+AI152+AI222+AI292+AI362+AI432+AI502+AI572+AI642+AI712+AI782+AI852+AI922+AI992+AI1062+AI1132+AI1202+AI1272+AI1342+AI1412+AI1482+AI1552+AI1622+AI1692+AI1762+AI1832+AI1902+AI1972+AI2042+AI2112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Finance charge",null,{"$f":"IFERROR(Template!$C$183,0)","v":0},{"$f":"IFERROR(Template!$D$183,0)","v":0},{"$f":"IFERROR(Template!$E$183,0)","v":0},{"$f":"IFERROR(Template!$F$183,0)","v":0},{"$f":"IFERROR(Template!$G$183,0)","v":0},{"$f":"IFERROR(Template!$H$183,0)","v":0},{"$f":"IFERROR(Template!$I$183,0)","v":0},{"$f":"IFERROR(Template!$J$183,0)","v":0},{"$f":"IFERROR(Template!$K$183,0)","v":0},{"$f":"IFERROR(Template!$L$183,0)","v":0},{"$f":"IFERROR(Template!$M$183,0)","v":0},{"$f":"IFERROR(Template!$N$183,0)","v":0},{"$f":"IFERROR(Template!$O$183,0)","v":0},{"$f":"IFERROR(Template!$P$183,0)","v":0},{"$f":"IFERROR(Template!$Q$183,0)","v":0},{"$f":"IFERROR(Template!$R$183,0)","v":0},{"$f":"IFERROR(Template!$S$183,0)","v":0},{"$f":"IFERROR(Template!$T$183,0)","v":0},{"$f":"IFERROR(Template!$U$183,0)","v":0},{"$f":"IFERROR(Template!$V$183,0)","v":0},{"$f":"IFERROR(Template!$W$183,0)","v":0},{"$f":"IFERROR(Template!$X$183,0)","v":0},{"$f":"IFERROR(Template!$Y$183,0)","v":0},{"$f":"IFERROR(Template!$Z$183,0)","v":0},{"$f":"IFERROR(Template!$AA$183,0)","v":0},{"$f":"IFERROR(Template!$AB$183,0)","v":0},{"$f":"IFERROR(Template!$AC$183,0)","v":0},{"$f":"IFERROR(Template!$AD$183,0)","v":0},{"$f":"IFERROR(Template!$AE$183,0)","v":0},{"$f":"IFERROR(Template!$AF$183,0)","v":0},{"$f":"IFERROR(Template!$AG$183,0)","v":0},{"$f":"IFERROR(Template!$AH$183,0)","v":0},{"$f":"IFERROR(Template!$AI$183,0)","v":0},{"$f":"IFERROR(Template!$AJ$183,0)","v":0},{"$f":"IFERROR(Template!$AK$183,0)","v":0},{"$f":"IFERROR(Template!$AL$183,0)","v":0},{"$f":"IFERROR(Template!$AM$183,0)","v":0},{"$f":"IFERROR(Template!$AN$183,0)","v":0},{"$f":"IFERROR(Template!$AO$183,0)","v":0},{"$f":"IFERROR(Template!$AP$183,0)","v":0},{"$f":"IFERROR(Template!$AQ$183,0)","v":0},{"$f":"IFERROR(Template!$AR$183,0)","v":0},{"$f":"IFERROR(Template!$AS$183,0)","v":0},{"$f":"IFERROR(Template!$AT$183,0)","v":0},{"$f":"IFERROR(Template!$AU$183,0)","v":0},{"$f":"IFERROR(Template!$AV$183,0)","v":0},{"$f":"IFERROR(Template!$AW$183,0)","v":0},{"$f":"IFERROR(Template!$AX$183,0)","v":0},{"$f":"IFERROR(Template!$AY$183,0)","v":0},{"$f":"IFERROR(Template!$AZ$183,0)","v":0}]
["Depreciation",null,{"$f":"IFERROR(C83+C153+C223+C293+C363+C433+C503+C573+C643+C713+C783+C853+C923+C993+C1063+C1133+C1203+C1273+C1343+C1413+C1483+C1553+C1623+C1693+C1763+C1833+C1903+C1973+C2043+C2113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI83+AI153+AI223+AI293+AI363+AI433+AI503+AI573+AI643+AI713+AI783+AI853+AI923+AI993+AI1063+AI1133+AI1203+AI1273+AI1343+AI1413+AI1483+AI1553+AI1623+AI1693+AI1763+AI1833+AI1903+AI1973+AI2043+AI2113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Depreciation",null,{"$f":"IFERROR(Template!$C$194,0)","v":0},{"$f":"IFERROR(Template!$D$194,0)","v":0},{"$f":"IFERROR(Template!$E$194,0)","v":0},{"$f":"IFERROR(Template!$F$194,0)","v":0},{"$f":"IFERROR(Template!$G$194,0)","v":0},{"$f":"IFERROR(Template!$H$194,0)","v":0},{"$f":"IFERROR(Template!$I$194,0)","v":0},{"$f":"IFERROR(Template!$J$194,0)","v":0},{"$f":"IFERROR(Template!$K$194,0)","v":0},{"$f":"IFERROR(Template!$L$194,0)","v":0},{"$f":"IFERROR(Template!$M$194,0)","v":0},{"$f":"IFERROR(Template!$N$194,0)","v":0},{"$f":"IFERROR(Template!$O$194,0)","v":0},{"$f":"IFERROR(Template!$P$194,0)","v":0},{"$f":"IFERROR(Template!$Q$194,0)","v":0},{"$f":"IFERROR(Template!$R$194,0)","v":0},{"$f":"IFERROR(Template!$S$194,0)","v":0},{"$f":"IFERROR(Template!$T$194,0)","v":0},{"$f":"IFERROR(Template!$U$194,0)","v":0},{"$f":"IFERROR(Template!$V$194,0)","v":0},{"$f":"IFERROR(Template!$W$194,0)","v":0},{"$f":"IFERROR(Template!$X$194,0)","v":0},{"$f":"IFERROR(Template!$Y$194,0)","v":0},{"$f":"IFERROR(Template!$Z$194,0)","v":0},{"$f":"IFERROR(Template!$AA$194,0)","v":0},{"$f":"IFERROR(Template!$AB$194,0)","v":0},{"$f":"IFERROR(Template!$AC$194,0)","v":0},{"$f":"IFERROR(Template!$AD$194,0)","v":0},{"$f":"IFERROR(Template!$AE$194,0)","v":0},{"$f":"IFERROR(Template!$AF$194,0)","v":0},{"$f":"IFERROR(Template!$AG$194,0)","v":0},{"$f":"IFERROR(Template!$AH$194,0)","v":0},{"$f":"IFERROR(Template!$AI$194,0)","v":0},{"$f":"IFERROR(Template!$AJ$194,0)","v":0},{"$f":"IFERROR(Template!$AK$194,0)","v":0},{"$f":"IFERROR(Template!$AL$194,0)","v":0},{"$f":"IFERROR(Template!$AM$194,0)","v":0},{"$f":"IFERROR(Template!$AN$194,0)","v":0},{"$f":"IFERROR(Template!$AO$194,0)","v":0},{"$f":"IFERROR(Template!$AP$194,0)","v":0},{"$f":"IFERROR(Template!$AQ$194,0)","v":0},{"$f":"IFERROR(Template!$AR$194,0)","v":0},{"$f":"IFERROR(Template!$AS$194,0)","v":0},{"$f":"IFERROR(Template!$AT$194,0)","v":0},{"$f":"IFERROR(Template!$AU$194,0)","v":0},{"$f":"IFERROR(Template!$AV$194,0)","v":0},{"$f":"IFERROR(Template!$AW$194,0)","v":0},{"$f":"IFERROR(Template!$AX$194,0)","v":0},{"$f":"IFERROR(Template!$AY$194,0)","v":0},{"$f":"IFERROR(Template!$AZ$194,0)","v":0}]
["Revenue guarantee",null,{"$f":"IFERROR(C84+C154+C224+C294+C364+C434+C504+C574+C644+C714+C784+C854+C924+C994+C1064+C1134+C1204+C1274+C1344+C1414+C1484+C1554+C1624+C1694+C1764+C1834+C1904+C1974+C2044+C2114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI84+AI154+AI224+AI294+AI364+AI434+AI504+AI574+AI644+AI714+AI784+AI854+AI924+AI994+AI1064+AI1134+AI1204+AI1274+AI1344+AI1414+AI1484+AI1554+AI1624+AI1694+AI1764+AI1834+AI1904+AI1974+AI2044+AI2114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Revenue guarantee",null,{"$f":"IFERROR(Template!$C$195,0)","v":0},{"$f":"IFERROR(Template!$D$195,0)","v":0},{"$f":"IFERROR(Template!$E$195,0)","v":0},{"$f":"IFERROR(Template!$F$195,0)","v":0},{"$f":"IFERROR(Template!$G$195,0)","v":0},{"$f":"IFERROR(Template!$H$195,0)","v":0},{"$f":"IFERROR(Template!$I$195,0)","v":0},{"$f":"IFERROR(Template!$J$195,0)","v":0},{"$f":"IFERROR(Template!$K$195,0)","v":0},{"$f":"IFERROR(Template!$L$195,0)","v":0},{"$f":"IFERROR(Template!$M$195,0)","v":0},{"$f":"IFERROR(Template!$N$195,0)","v":0},{"$f":"IFERROR(Template!$O$195,0)","v":0},{"$f":"IFERROR(Template!$P$195,0)","v":0},{"$f":"IFERROR(Template!$Q$195,0)","v":0},{"$f":"IFERROR(Template!$R$195,0)","v":0},{"$f":"IFERROR(Template!$S$195,0)","v":0},{"$f":"IFERROR(Template!$T$195,0)","v":0},{"$f":"IFERROR(Template!$U$195,0)","v":0},{"$f":"IFERROR(Template!$V$195,0)","v":0},{"$f":"IFERROR(Template!$W$195,0)","v":0},{"$f":"IFERROR(Template!$X$195,0)","v":0},{"$f":"IFERROR(Template!$Y$195,0)","v":0},{"$f":"IFERROR(Template!$Z$195,0)","v":0},{"$f":"IFERROR(Template!$AA$195,0)","v":0},{"$f":"IFERROR(Template!$AB$195,0)","v":0},{"$f":"IFERROR(Template!$AC$195,0)","v":0},{"$f":"IFERROR(Template!$AD$195,0)","v":0},{"$f":"IFERROR(Template!$AE$195,0)","v":0},{"$f":"IFERROR(Template!$AF$195,0)","v":0},{"$f":"IFERROR(Template!$AG$195,0)","v":0},{"$f":"IFERROR(Template!$AH$195,0)","v":0},{"$f":"IFERROR(Template!$AI$195,0)","v":0},{"$f":"IFERROR(Template!$AJ$195,0)","v":0},{"$f":"IFERROR(Template!$AK$195,0)","v":0},{"$f":"IFERROR(Template!$AL$195,0)","v":0},{"$f":"IFERROR(Template!$AM$195,0)","v":0},{"$f":"IFERROR(Template!$AN$195,0)","v":0},{"$f":"IFERROR(Template!$AO$195,0)","v":0},{"$f":"IFERROR(Template!$AP$195,0)","v":0},{"$f":"IFERROR(Template!$AQ$195,0)","v":0},{"$f":"IFERROR(Template!$AR$195,0)","v":0},{"$f":"IFERROR(Template!$AS$195,0)","v":0},{"$f":"IFERROR(Template!$AT$195,0)","v":0},{"$f":"IFERROR(Template!$AU$195,0)","v":0},{"$f":"IFERROR(Template!$AV$195,0)","v":0},{"$f":"IFERROR(Template!$AW$195,0)","v":0},{"$f":"IFERROR(Template!$AX$195,0)","v":0},{"$f":"IFERROR(Template!$AY$195,0)","v":0},{"$f":"IFERROR(Template!$AZ$195,0)","v":0}]
["Debt guarantee",null,{"$f":"IFERROR(C85+C155+C225+C295+C365+C435+C505+C575+C645+C715+C785+C855+C925+C995+C1065+C1135+C1205+C1275+C1345+C1415+C1485+C1555+C1625+C1695+C1765+C1835+C1905+C1975+C2045+C2115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI85+AI155+AI225+AI295+AI365+AI435+AI505+AI575+AI645+AI715+AI785+AI855+AI925+AI995+AI1065+AI1135+AI1205+AI1275+AI1345+AI1415+AI1485+AI1555+AI1625+AI1695+AI1765+AI1835+AI1905+AI1975+AI2045+AI2115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt gurantee",null,{"$f":"IFERROR(Template!$C$196,0)","v":0},{"$f":"IFERROR(Template!$D$196,0)","v":0},{"$f":"IFERROR(Template!$E$196,0)","v":0},{"$f":"IFERROR(Template!$F$196,0)","v":0},{"$f":"IFERROR(Template!$G$196,0)","v":0},{"$f":"IFERROR(Template!$H$196,0)","v":0},{"$f":"IFERROR(Template!$I$196,0)","v":0},{"$f":"IFERROR(Template!$J$196,0)","v":0},{"$f":"IFERROR(Template!$K$196,0)","v":0},{"$f":"IFERROR(Template!$L$196,0)","v":0},{"$f":"IFERROR(Template!$M$196,0)","v":0},{"$f":"IFERROR(Template!$N$196,0)","v":0},{"$f":"IFERROR(Template!$O$196,0)","v":0},{"$f":"IFERROR(Template!$P$196,0)","v":0},{"$f":"IFERROR(Template!$Q$196,0)","v":0},{"$f":"IFERROR(Template!$R$196,0)","v":0},{"$f":"IFERROR(Template!$S$196,0)","v":0},{"$f":"IFERROR(Template!$T$196,0)","v":0},{"$f":"IFERROR(Template!$U$196,0)","v":0},{"$f":"IFERROR(Template!$V$196,0)","v":0},{"$f":"IFERROR(Template!$W$196,0)","v":0},{"$f":"IFERROR(Template!$X$196,0)","v":0},{"$f":"IFERROR(Template!$Y$196,0)","v":0},{"$f":"IFERROR(Template!$Z$196,0)","v":0},{"$f":"IFERROR(Template!$AA$196,0)","v":0},{"$f":"IFERROR(Template!$AB$196,0)","v":0},{"$f":"IFERROR(Template!$AC$196,0)","v":0},{"$f":"IFERROR(Template!$AD$196,0)","v":0},{"$f":"IFERROR(Template!$AE$196,0)","v":0},{"$f":"IFERROR(Template!$AF$196,0)","v":0},{"$f":"IFERROR(Template!$AG$196,0)","v":0},{"$f":"IFERROR(Template!$AH$196,0)","v":0},{"$f":"IFERROR(Template!$AI$196,0)","v":0},{"$f":"IFERROR(Template!$AJ$196,0)","v":0},{"$f":"IFERROR(Template!$AK$196,0)","v":0},{"$f":"IFERROR(Template!$AL$196,0)","v":0},{"$f":"IFERROR(Template!$AM$196,0)","v":0},{"$f":"IFERROR(Template!$AN$196,0)","v":0},{"$f":"IFERROR(Template!$AO$196,0)","v":0},{"$f":"IFERROR(Template!$AP$196,0)","v":0},{"$f":"IFERROR(Template!$AQ$196,0)","v":0},{"$f":"IFERROR(Template!$AR$196,0)","v":0},{"$f":"IFERROR(Template!$AS$196,0)","v":0},{"$f":"IFERROR(Template!$AT$196,0)","v":0},{"$f":"IFERROR(Template!$AU$196,0)","v":0},{"$f":"IFERROR(Template!$AV$196,0)","v":0},{"$f":"IFERROR(Template!$AW$196,0)","v":0},{"$f":"IFERROR(Template!$AX$196,0)","v":0},{"$f":"IFERROR(Template!$AY$196,0)","v":0},{"$f":"IFERROR(Template!$AZ$196,0)","v":0}]
["Net operating balance (NOB)",null,{"$f":"+C5-C10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI5-AI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net operating balance (NOB)",null,{"$f":"+$BD$5-$BD$10","v":0},{"$f":"+$BE$5-$BE$10","v":0},{"$f":"+$BF$5-$BF$10","v":0},{"$f":"+$BG$5-$BG$10","v":0},{"$f":"+$BH$5-$BH$10","v":0},{"$f":"+$BI$5-$BI$10","v":0},{"$f":"+$BJ$5-$BJ$10","v":0},{"$f":"+$BK$5-$BK$10","v":0},{"$f":"+$BL$5-$BL$10","v":0},{"$f":"+$BM$5-$BM$10","v":0},{"$f":"+$BN$5-$BN$10","v":0},{"$f":"+$BO$5-$BO$10","v":0},{"$f":"+$BP$5-$BP$10","v":0},{"$f":"+$BQ$5-$BQ$10","v":0},{"$f":"+$BR$5-$BR$10","v":0},{"$f":"+$BS$5-$BS$10","v":0},{"$f":"+$BT$5-$BT$10","v":0},{"$f":"+$BU$5-$BU$10","v":0},{"$f":"+$BV$5-$BV$10","v":0},{"$f":"+$BW$5-$BW$10","v":0},{"$f":"+$BX$5-$BX$10","v":0},{"$f":"+$BY$5-$BY$10","v":0},{"$f":"+$BZ$5-$BZ$10","v":0},{"$f":"+$CA$5-$CA$10","v":0},{"$f":"+$CB$5-$CB$10","v":0},{"$f":"+$CC$5-$CC$10","v":0},{"$f":"+$CD$5-$CD$10","v":0},{"$f":"+$CE$5-$CE$10","v":0},{"$f":"+$CF$5-$CF$10","v":0},{"$f":"+$CG$5-$CG$10","v":0},{"$f":"+$CH$5-$CH$10","v":0},{"$f":"+$CI$5-$CI$10","v":0},{"$f":"+$CJ$5-$CJ$10","v":0},{"$f":"+$CK$5-$CK$10","v":0},{"$f":"+$CL$5-$CL$10","v":0},{"$f":"+$CM$5-$CM$10","v":0},{"$f":"+$CN$5-$CN$10","v":0},{"$f":"+$CO$5-$CO$10","v":0},{"$f":"+$CP$5-$CP$10","v":0},{"$f":"+$CQ$5-$CQ$10","v":0},{"$f":"+$CR$5-$CR$10","v":0},{"$f":"+$CS$5-$CS$10","v":0},{"$f":"+$CT$5-$CT$10","v":0},{"$f":"+$CU$5-$CU$10","v":0},{"$f":"+$CV$5-$CV$10","v":0},{"$f":"+$CW$5-$CW$10","v":0},{"$f":"+$CX$5-$CX$10","v":0},{"$f":"+$CY$5-$CY$10","v":0},{"$f":"+$CZ$5-$CZ$10","v":0},{"$f":"+$DA$5-$DA$10","v":0}]
["Net acquisition of nonfin. assets",null,{"$f":"IFERROR(C87+C157+C227+C297+C367+C437+C507+C577+C647+C717+C787+C857+C927+C997+C1067+C1137+C1207+C1277+C1347+C1417+C1487+C1557+C1627+C1697+C1767+C1837+C1907+C1977+C2047+C2117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI87+AI157+AI227+AI297+AI367+AI437+AI507+AI577+AI647+AI717+AI787+AI857+AI927+AI997+AI1067+AI1137+AI1207+AI1277+AI1347+AI1417+AI1487+AI1557+AI1627+AI1697+AI1767+AI1837+AI1907+AI1977+AI2047+AI2117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net acquisition of nonfin. assets",null,{"$f":"IFERROR(Template!$C$199,0)","v":0},{"$f":"IFERROR(Template!$D$199,0)","v":0},{"$f":"IFERROR(Template!$E$199,0)","v":0},{"$f":"IFERROR(Template!$F$199,0)","v":0},{"$f":"IFERROR(Template!$G$199,0)","v":0},{"$f":"IFERROR(Template!$H$199,0)","v":0},{"$f":"IFERROR(Template!$I$199,0)","v":0},{"$f":"IFERROR(Template!$J$199,0)","v":0},{"$f":"IFERROR(Template!$K$199,0)","v":0},{"$f":"IFERROR(Template!$L$199,0)","v":0},{"$f":"IFERROR(Template!$M$199,0)","v":0},{"$f":"IFERROR(Template!$N$199,0)","v":0},{"$f":"IFERROR(Template!$O$199,0)","v":0},{"$f":"IFERROR(Template!$P$199,0)","v":0},{"$f":"IFERROR(Template!$Q$199,0)","v":0},{"$f":"IFERROR(Template!$R$199,0)","v":0},{"$f":"IFERROR(Template!$S$199,0)","v":0},{"$f":"IFERROR(Template!$T$199,0)","v":0},{"$f":"IFERROR(Template!$U$199,0)","v":0},{"$f":"IFERROR(Template!$V$199,0)","v":0},{"$f":"IFERROR(Template!$W$199,0)","v":0},{"$f":"IFERROR(Template!$X$199,0)","v":0},{"$f":"IFERROR(Template!$Y$199,0)","v":0},{"$f":"IFERROR(Template!$Z$199,0)","v":0},{"$f":"IFERROR(Template!$AA$199,0)","v":0},{"$f":"IFERROR(Template!$AB$199,0)","v":0},{"$f":"IFERROR(Template!$AC$199,0)","v":0},{"$f":"IFERROR(Template!$AD$199,0)","v":0},{"$f":"IFERROR(Template!$AE$199,0)","v":0},{"$f":"IFERROR(Template!$AF$199,0)","v":0},{"$f":"IFERROR(Template!$AG$199,0)","v":0},{"$f":"IFERROR(Template!$AH$199,0)","v":0},{"$f":"IFERROR(Template!$AI$199,0)","v":0},{"$f":"IFERROR(Template!$AJ$199,0)","v":0},{"$f":"IFERROR(Template!$AK$199,0)","v":0},{"$f":"IFERROR(Template!$AL$199,0)","v":0},{"$f":"IFERROR(Template!$AM$199,0)","v":0},{"$f":"IFERROR(Template!$AN$199,0)","v":0},{"$f":"IFERROR(Template!$AO$199,0)","v":0},{"$f":"IFERROR(Template!$AP$199,0)","v":0},{"$f":"IFERROR(Template!$AQ$199,0)","v":0},{"$f":"IFERROR(Template!$AR$199,0)","v":0},{"$f":"IFERROR(Template!$AS$199,0)","v":0},{"$f":"IFERROR(Template!$AT$199,0)","v":0},{"$f":"IFERROR(Template!$AU$199,0)","v":0},{"$f":"IFERROR(Template!$AV$199,0)","v":0},{"$f":"IFERROR(Template!$AW$199,0)","v":0},{"$f":"IFERROR(Template!$AX$199,0)","v":0},{"$f":"IFERROR(Template!$AY$199,0)","v":0},{"$f":"IFERROR(Template!$AZ$199,0)","v":0}]
["(+) Acquisitions",null,{"$f":"IFERROR(C88+C158+C228+C298+C368+C438+C508+C578+C648+C718+C788+C858+C928+C998+C1068+C1138+C1208+C1278+C1348+C1418+C1488+C1558+C1628+C1698+C1768+C1838+C1908+C1978+C2048+C2118,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI88+AI158+AI228+AI298+AI368+AI438+AI508+AI578+AI648+AI718+AI788+AI858+AI928+AI998+AI1068+AI1138+AI1208+AI1278+AI1348+AI1418+AI1488+AI1558+AI1628+AI1698+AI1768+AI1838+AI1908+AI1978+AI2048+AI2118,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"(+) Acquisitions"]
["(-)  Disposals",null,{"$f":"IFERROR(C89+C159+C229+C299+C369+C439+C509+C579+C649+C719+C789+C859+C929+C999+C1069+C1139+C1209+C1279+C1349+C1419+C1489+C1559+C1629+C1699+C1769+C1839+C1909+C1979+C2049+C2119,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI89+AI159+AI229+AI299+AI369+AI439+AI509+AI579+AI649+AI719+AI789+AI859+AI929+AI999+AI1069+AI1139+AI1209+AI1279+AI1349+AI1419+AI1489+AI1559+AI1629+AI1699+AI1769+AI1839+AI1909+AI1979+AI2049+AI2119,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"(-)  Disposals"]
["Net lending/borrowing (NLB)",null,{"$f":"+IFERROR(C16-C17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IFERROR(AI16-AI17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net lending/borrowing (NLB)",null,{"$f":"+IFERROR($BD$16-$BD$17,0)","v":0},{"$f":"+IFERROR($BE$16-$BE$17,0)","v":0},{"$f":"+IFERROR($BF$16-$BF$17,0)","v":0},{"$f":"+IFERROR($BG$16-$BG$17,0)","v":0},{"$f":"+IFERROR($BH$16-$BH$17,0)","v":0},{"$f":"+IFERROR($BI$16-$BI$17,0)","v":0},{"$f":"+IFERROR($BJ$16-$BJ$17,0)","v":0},{"$f":"+IFERROR($BK$16-$BK$17,0)","v":0},{"$f":"+IFERROR($BL$16-$BL$17,0)","v":0},{"$f":"+IFERROR($BM$16-$BM$17,0)","v":0},{"$f":"+IFERROR($BN$16-$BN$17,0)","v":0},{"$f":"+IFERROR($BO$16-$BO$17,0)","v":0},{"$f":"+IFERROR($BP$16-$BP$17,0)","v":0},{"$f":"+IFERROR($BQ$16-$BQ$17,0)","v":0},{"$f":"+IFERROR($BR$16-$BR$17,0)","v":0},{"$f":"+IFERROR($BS$16-$BS$17,0)","v":0},{"$f":"+IFERROR($BT$16-$BT$17,0)","v":0},{"$f":"+IFERROR($BU$16-$BU$17,0)","v":0},{"$f":"+IFERROR($BV$16-$BV$17,0)","v":0},{"$f":"+IFERROR($BW$16-$BW$17,0)","v":0},{"$f":"+IFERROR($BX$16-$BX$17,0)","v":0},{"$f":"+IFERROR($BY$16-$BY$17,0)","v":0},{"$f":"+IFERROR($BZ$16-$BZ$17,0)","v":0},{"$f":"+IFERROR($CA$16-$CA$17,0)","v":0},{"$f":"+IFERROR($CB$16-$CB$17,0)","v":0},{"$f":"+IFERROR($CC$16-$CC$17,0)","v":0},{"$f":"+IFERROR($CD$16-$CD$17,0)","v":0},{"$f":"+IFERROR($CE$16-$CE$17,0)","v":0},{"$f":"+IFERROR($CF$16-$CF$17,0)","v":0},{"$f":"+IFERROR($CG$16-$CG$17,0)","v":0},{"$f":"+IFERROR($CH$16-$CH$17,0)","v":0},{"$f":"+IFERROR($CI$16-$CI$17,0)","v":0},{"$f":"+IFERROR($CJ$16-$CJ$17,0)","v":0},{"$f":"+IFERROR($CK$16-$CK$17,0)","v":0},{"$f":"+IFERROR($CL$16-$CL$17,0)","v":0},{"$f":"+IFERROR($CM$16-$CM$17,0)","v":0},{"$f":"+IFERROR($CN$16-$CN$17,0)","v":0},{"$f":"+IFERROR($CO$16-$CO$17,0)","v":0},{"$f":"+IFERROR($CP$16-$CP$17,0)","v":0},{"$f":"+IFERROR($CQ$16-$CQ$17,0)","v":0},{"$f":"+IFERROR($CR$16-$CR$17,0)","v":0},{"$f":"+IFERROR($CS$16-$CS$17,0)","v":0},{"$f":"+IFERROR($CT$16-$CT$17,0)","v":0},{"$f":"+IFERROR($CU$16-$CU$17,0)","v":0},{"$f":"+IFERROR($CV$16-$CV$17,0)","v":0},{"$f":"+IFERROR($CW$16-$CW$17,0)","v":0},{"$f":"+IFERROR($CX$16-$CX$17,0)","v":0},{"$f":"+IFERROR($CY$16-$CY$17,0)","v":0},{"$f":"+IFERROR($CZ$16-$CZ$17,0)","v":0},{"$f":"+IFERROR($DA$16-$DA$17,0)","v":0}]
["Change in Financial Assets",null,{"$f":"+SUM(C22:C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI22:AI24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Change in Financial Assets",null,{"$f":"+SUM($BD$22:$BD$24)","v":0},{"$f":"+SUM($BE$22:$BE$24)","v":0},{"$f":"+SUM($BF$22:$BF$24)","v":0},{"$f":"+SUM($BG$22:$BG$24)","v":0},{"$f":"+SUM($BH$22:$BH$24)","v":0},{"$f":"+SUM($BI$22:$BI$24)","v":0},{"$f":"+SUM($BJ$22:$BJ$24)","v":0},{"$f":"+SUM($BK$22:$BK$24)","v":0},{"$f":"+SUM($BL$22:$BL$24)","v":0},{"$f":"+SUM($BM$22:$BM$24)","v":0},{"$f":"+SUM($BN$22:$BN$24)","v":0},{"$f":"+SUM($BO$22:$BO$24)","v":0},{"$f":"+SUM($BP$22:$BP$24)","v":0},{"$f":"+SUM($BQ$22:$BQ$24)","v":0},{"$f":"+SUM($BR$22:$BR$24)","v":0},{"$f":"+SUM($BS$22:$BS$24)","v":0},{"$f":"+SUM($BT$22:$BT$24)","v":0},{"$f":"+SUM($BU$22:$BU$24)","v":0},{"$f":"+SUM($BV$22:$BV$24)","v":0},{"$f":"+SUM($BW$22:$BW$24)","v":0},{"$f":"+SUM($BX$22:$BX$24)","v":0},{"$f":"+SUM($BY$22:$BY$24)","v":0},{"$f":"+SUM($BZ$22:$BZ$24)","v":0},{"$f":"+SUM($CA$22:$CA$24)","v":0},{"$f":"+SUM($CB$22:$CB$24)","v":0},{"$f":"+SUM($CC$22:$CC$24)","v":0},{"$f":"+SUM($CD$22:$CD$24)","v":0},{"$f":"+SUM($CE$22:$CE$24)","v":0},{"$f":"+SUM($CF$22:$CF$24)","v":0},{"$f":"+SUM($CG$22:$CG$24)","v":0},{"$f":"+SUM($CH$22:$CH$24)","v":0},{"$f":"+SUM($CI$22:$CI$24)","v":0},{"$f":"+SUM($CJ$22:$CJ$24)","v":0},{"$f":"+SUM($CK$22:$CK$24)","v":0},{"$f":"+SUM($CL$22:$CL$24)","v":0},{"$f":"+SUM($CM$22:$CM$24)","v":0},{"$f":"+SUM($CN$22:$CN$24)","v":0},{"$f":"+SUM($CO$22:$CO$24)","v":0},{"$f":"+SUM($CP$22:$CP$24)","v":0},{"$f":"+SUM($CQ$22:$CQ$24)","v":0},{"$f":"+SUM($CR$22:$CR$24)","v":0},{"$f":"+SUM($CS$22:$CS$24)","v":0},{"$f":"+SUM($CT$22:$CT$24)","v":0},{"$f":"+SUM($CU$22:$CU$24)","v":0},{"$f":"+SUM($CV$22:$CV$24)","v":0},{"$f":"+SUM($CW$22:$CW$24)","v":0},{"$f":"+SUM($CX$22:$CX$24)","v":0},{"$f":"+SUM($CY$22:$CY$24)","v":0},{"$f":"+SUM($CZ$22:$CZ$24)","v":0},{"$f":"+SUM($DA$22:$DA$24)","v":0}]
["Cash",null,{"$f":"IFERROR(C92+C162+C232+C302+C372+C442+C512+C582+C652+C722+C792+C862+C932+C1002+C1072+C1142+C1212+C1282+C1352+C1422+C1492+C1562+C1632+C1702+C1772+C1842+C1912+C1982+C2052+C2122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI92+AI162+AI232+AI302+AI372+AI442+AI512+AI582+AI652+AI722+AI792+AI862+AI932+AI1002+AI1072+AI1142+AI1212+AI1282+AI1352+AI1422+AI1492+AI1562+AI1632+AI1702+AI1772+AI1842+AI1912+AI1982+AI2052+AI2122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cash",null,{"$f":"IFERROR(Template!$C$237,0)","v":0},{"$f":"IFERROR(Template!$D$237,0)","v":0},{"$f":"IFERROR(Template!$E$237,0)","v":0},{"$f":"IFERROR(Template!$F$237,0)","v":0},{"$f":"IFERROR(Template!$G$237,0)","v":0},{"$f":"IFERROR(Template!$H$237,0)","v":0},{"$f":"IFERROR(Template!$I$237,0)","v":0},{"$f":"IFERROR(Template!$J$237,0)","v":0},{"$f":"IFERROR(Template!$K$237,0)","v":0},{"$f":"IFERROR(Template!$L$237,0)","v":0},{"$f":"IFERROR(Template!$M$237,0)","v":0},{"$f":"IFERROR(Template!$N$237,0)","v":0},{"$f":"IFERROR(Template!$O$237,0)","v":0},{"$f":"IFERROR(Template!$P$237,0)","v":0},{"$f":"IFERROR(Template!$Q$237,0)","v":0},{"$f":"IFERROR(Template!$R$237,0)","v":0},{"$f":"IFERROR(Template!$S$237,0)","v":0},{"$f":"IFERROR(Template!$T$237,0)","v":0},{"$f":"IFERROR(Template!$U$237,0)","v":0},{"$f":"IFERROR(Template!$V$237,0)","v":0},{"$f":"IFERROR(Template!$W$237,0)","v":0},{"$f":"IFERROR(Template!$X$237,0)","v":0},{"$f":"IFERROR(Template!$Y$237,0)","v":0},{"$f":"IFERROR(Template!$Z$237,0)","v":0},{"$f":"IFERROR(Template!$AA$237,0)","v":0},{"$f":"IFERROR(Template!$AB$237,0)","v":0},{"$f":"IFERROR(Template!$AC$237,0)","v":0},{"$f":"IFERROR(Template!$AD$237,0)","v":0},{"$f":"IFERROR(Template!$AE$237,0)","v":0},{"$f":"IFERROR(Template!$AF$237,0)","v":0},{"$f":"IFERROR(Template!$AG$237,0)","v":0},{"$f":"IFERROR(Template!$AH$237,0)","v":0},{"$f":"IFERROR(Template!$AI$237,0)","v":0},{"$f":"IFERROR(Template!$AJ$237,0)","v":0},{"$f":"IFERROR(Template!$AK$237,0)","v":0},{"$f":"IFERROR(Template!$AL$237,0)","v":0},{"$f":"IFERROR(Template!$AM$237,0)","v":0},{"$f":"IFERROR(Template!$AN$237,0)","v":0},{"$f":"IFERROR(Template!$AO$237,0)","v":0},{"$f":"IFERROR(Template!$AP$237,0)","v":0},{"$f":"IFERROR(Template!$AQ$237,0)","v":0},{"$f":"IFERROR(Template!$AR$237,0)","v":0},{"$f":"IFERROR(Template!$AS$237,0)","v":0},{"$f":"IFERROR(Template!$AT$237,0)","v":0},{"$f":"IFERROR(Template!$AU$237,0)","v":0},{"$f":"IFERROR(Template!$AV$237,0)","v":0},{"$f":"IFERROR(Template!$AW$237,0)","v":0},{"$f":"IFERROR(Template!$AX$237,0)","v":0},{"$f":"IFERROR(Template!$AY$237,0)","v":0},{"$f":"IFERROR(Template!$AZ$237,0)","v":0}]
["Loans",null,{"$f":"IFERROR(C93+C163+C233+C303+C373+C443+C513+C583+C653+C723+C793+C863+C933+C1003+C1073+C1143+C1213+C1283+C1353+C1423+C1493+C1563+C1633+C1703+C1773+C1843+C1913+C1983+C2053+C2123,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI93+AI163+AI233+AI303+AI373+AI443+AI513+AI583+AI653+AI723+AI793+AI863+AI933+AI1003+AI1073+AI1143+AI1213+AI1283+AI1353+AI1423+AI1493+AI1563+AI1633+AI1703+AI1773+AI1843+AI1913+AI1983+AI2053+AI2123,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans"]
["Other",null,{"$f":"IFERROR(C94+C164+C234+C304+C374+C444+C514+C584+C654+C724+C794+C864+C934+C1004+C1074+C1144+C1214+C1284+C1354+C1424+C1494+C1564+C1634+C1704+C1774+C1844+C1914+C1984+C2054+C2124,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI94+AI164+AI234+AI304+AI374+AI444+AI514+AI584+AI654+AI724+AI794+AI864+AI934+AI1004+AI1074+AI1144+AI1214+AI1284+AI1354+AI1424+AI1494+AI1564+AI1634+AI1704+AI1774+AI1844+AI1914+AI1984+AI2054+AI2124,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Change in Liabilities",null,{"$f":"IFERROR(BD25+C165+C235+C305+C375+C445+C515+C585+C655+C725+C795+C865+C935+C1005+C1075+C1145+C1215+C1285+C1355+C1425+C1495+C1565+C1635+C1705+C1775+C1845+C1915+C1985+C2055+C2125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CJ25+AI165+AI235+AI305+AI375+AI445+AI515+AI585+AI655+AI725+AI795+AI865+AI935+AI1005+AI1075+AI1145+AI1215+AI1285+AI1355+AI1425+AI1495+AI1565+AI1635+AI1705+AI1775+AI1845+AI1915+AI1985+AI2055+AI2125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Change in Liabilities",null,{"$f":"IFERROR(Template!$C$218,0)","v":0},{"$f":"IFERROR(Template!$D$218,0)","v":0},{"$f":"IFERROR(Template!$E$218,0)","v":0},{"$f":"IFERROR(Template!$F$218,0)","v":0},{"$f":"IFERROR(Template!$G$218,0)","v":0},{"$f":"IFERROR(Template!$H$218,0)","v":0},{"$f":"IFERROR(Template!$I$218,0)","v":0},{"$f":"IFERROR(Template!$J$218,0)","v":0},{"$f":"IFERROR(Template!$K$218,0)","v":0},{"$f":"IFERROR(Template!$L$218,0)","v":0},{"$f":"IFERROR(Template!$M$218,0)","v":0},{"$f":"IFERROR(Template!$N$218,0)","v":0},{"$f":"IFERROR(Template!$O$218,0)","v":0},{"$f":"IFERROR(Template!$P$218,0)","v":0},{"$f":"IFERROR(Template!$Q$218,0)","v":0},{"$f":"IFERROR(Template!$R$218,0)","v":0},{"$f":"IFERROR(Template!$S$218,0)","v":0},{"$f":"IFERROR(Template!$T$218,0)","v":0},{"$f":"IFERROR(Template!$U$218,0)","v":0},{"$f":"IFERROR(Template!$V$218,0)","v":0},{"$f":"IFERROR(Template!$W$218,0)","v":0},{"$f":"IFERROR(Template!$X$218,0)","v":0},{"$f":"IFERROR(Template!$Y$218,0)","v":0},{"$f":"IFERROR(Template!$Z$218,0)","v":0},{"$f":"IFERROR(Template!$AA$218,0)","v":0},{"$f":"IFERROR(Template!$AB$218,0)","v":0},{"$f":"IFERROR(Template!$AC$218,0)","v":0},{"$f":"IFERROR(Template!$AD$218,0)","v":0},{"$f":"IFERROR(Template!$AE$218,0)","v":0},{"$f":"IFERROR(Template!$AF$218,0)","v":0},{"$f":"IFERROR(Template!$AG$218,0)","v":0},{"$f":"IFERROR(Template!$AH$218,0)","v":0},{"$f":"IFERROR(Template!$AI$218,0)","v":0},{"$f":"IFERROR(Template!$AJ$218,0)","v":0},{"$f":"IFERROR(Template!$AK$218,0)","v":0},{"$f":"IFERROR(Template!$AL$218,0)","v":0},{"$f":"IFERROR(Template!$AM$218,0)","v":0},{"$f":"IFERROR(Template!$AN$218,0)","v":0},{"$f":"IFERROR(Template!$AO$218,0)","v":0},{"$f":"IFERROR(Template!$AP$218,0)","v":0},{"$f":"IFERROR(Template!$AQ$218,0)","v":0},{"$f":"IFERROR(Template!$AR$218,0)","v":0},{"$f":"IFERROR(Template!$AS$218,0)","v":0},{"$f":"IFERROR(Template!$AT$218,0)","v":0},{"$f":"IFERROR(Template!$AU$218,0)","v":0},{"$f":"IFERROR(Template!$AV$218,0)","v":0},{"$f":"IFERROR(Template!$AW$218,0)","v":0},{"$f":"IFERROR(Template!$AX$218,0)","v":0},{"$f":"IFERROR(Template!$AY$218,0)","v":0},{"$f":"IFERROR(Template!$AZ$218,0)","v":0}]
["Loans",null,{"$f":"IFERROR(C96+C166+C236+C306+C376+C446+C516+C586+C656+C726+C796+C866+C936+C1006+C1076+C1146+C1216+C1286+C1356+C1426+C1496+C1566+C1636+C1706+C1776+C1846+C1916+C1986+C2056+C2126,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI96+AI166+AI236+AI306+AI376+AI446+AI516+AI586+AI656+AI726+AI796+AI866+AI936+AI1006+AI1076+AI1146+AI1216+AI1286+AI1356+AI1426+AI1496+AI1566+AI1636+AI1706+AI1776+AI1846+AI1916+AI1986+AI2056+AI2126,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans"]
["Other",null,{"$f":"IFERROR(C97+C167+C237+C307+C377+C447+C517+C587+C657+C727+C797+C867+C937+C1007+C1077+C1147+C1217+C1287+C1357+C1427+C1497+C1567+C1637+C1707+C1777+C1847+C1917+C1987+C2057+C2127,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI97+AI167+AI237+AI307+AI377+AI447+AI517+AI587+AI657+AI727+AI797+AI867+AI937+AI1007+AI1077+AI1147+AI1217+AI1287+AI1357+AI1427+AI1497+AI1567+AI1637+AI1707+AI1777+AI1847+AI1917+AI1987+AI2057+AI2127,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Memo items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo items:"]
["Change in gross debt",null,{"$f":"IFERROR(C99+C169+C239+C309+C379+C449+C519+C589+C659+C729+C799+C869+C939+C1009+C1079+C1149+C1219+C1289+C1359+C1429+C1499+C1569+C1639+C1709+C1779+C1849+C1919+C1989+C2059+C2129,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI99+AI169+AI239+AI309+AI379+AI449+AI519+AI589+AI659+AI729+AI799+AI869+AI939+AI1009+AI1079+AI1149+AI1219+AI1289+AI1359+AI1429+AI1499+AI1569+AI1639+AI1709+AI1779+AI1849+AI1919+AI1989+AI2059+AI2129,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Change in gross debt"]
[]
["Table 2. Government Balance Sheet  (Accrual)",{"$f":"\"(billion \"&currency&\")\"","v":"(billion )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2. Government Balance Sheet  (Accrual)",{"$f":"++\"(billion \"&currency&\")\"","v":"(billion )"},{"$f":"+$BD$4","v":0},{"$f":"+$BE$4","v":0},{"$f":"+$BF$4","v":0},{"$f":"+$BG$4","v":0},{"$f":"+$BH$4","v":0},{"$f":"+$BI$4","v":0},{"$f":"+$BJ$4","v":0},{"$f":"+$BK$4","v":0},{"$f":"+$BL$4","v":0},{"$f":"+$BM$4","v":0},{"$f":"+$BN$4","v":0},{"$f":"+$BO$4","v":0},{"$f":"+$BP$4","v":0},{"$f":"+$BQ$4","v":0},{"$f":"+$BR$4","v":0},{"$f":"+$BS$4","v":0},{"$f":"+$BT$4","v":0},{"$f":"+$BU$4","v":0},{"$f":"+$BV$4","v":0},{"$f":"+$BW$4","v":0},{"$f":"+$BX$4","v":0},{"$f":"+$BY$4","v":0},{"$f":"+$BZ$4","v":0},{"$f":"+$CA$4","v":0},{"$f":"+$CB$4","v":0},{"$f":"+$CC$4","v":0},{"$f":"+$CD$4","v":0},{"$f":"+$CE$4","v":0},{"$f":"+$CF$4","v":0},{"$f":"+$CG$4","v":0},{"$f":"+$CH$4","v":0},{"$f":"+$CI$4","v":0},{"$f":"+$CJ$4","v":0},{"$f":"+$CK$4","v":0},{"$f":"+$CL$4","v":0},{"$f":"+$CM$4","v":0},{"$f":"+$CN$4","v":0},{"$f":"+$CO$4","v":0},{"$f":"+$CP$4","v":0},{"$f":"+$CQ$4","v":0},{"$f":"+$CR$4","v":0},{"$f":"+$CS$4","v":0},{"$f":"+$CT$4","v":0},{"$f":"+$CU$4","v":0},{"$f":"+$CV$4","v":0},{"$f":"+$CW$4","v":0},{"$f":"+$CX$4","v":0},{"$f":"+$CY$4","v":0},{"$f":"+$CZ$4","v":0},{"$f":"+$DA$4","v":0}]
["Net worth",null,{"$f":"+C33+C36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI33+AI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net worth",null,{"$f":"+$BD$33+$BD$36","v":0},{"$f":"+$BE$33+$BE$36","v":0},{"$f":"+$BF$33+$BF$36","v":0},{"$f":"+$BG$33+$BG$36","v":0},{"$f":"+$BH$33+$BH$36","v":0},{"$f":"+$BI$33+$BI$36","v":0},{"$f":"+$BJ$33+$BJ$36","v":0},{"$f":"+$BK$33+$BK$36","v":0},{"$f":"+$BL$33+$BL$36","v":0},{"$f":"+$BM$33+$BM$36","v":0},{"$f":"+$BN$33+$BN$36","v":0},{"$f":"+$BO$33+$BO$36","v":0},{"$f":"+$BP$33+$BP$36","v":0},{"$f":"+$BQ$33+$BQ$36","v":0},{"$f":"+$BR$33+$BR$36","v":0},{"$f":"+$BS$33+$BS$36","v":0},{"$f":"+$BT$33+$BT$36","v":0},{"$f":"+$BU$33+$BU$36","v":0},{"$f":"+$BV$33+$BV$36","v":0},{"$f":"+$BW$33+$BW$36","v":0},{"$f":"+$BX$33+$BX$36","v":0},{"$f":"+$BY$33+$BY$36","v":0},{"$f":"+$BZ$33+$BZ$36","v":0},{"$f":"+$CA$33+$CA$36","v":0},{"$f":"+$CB$33+$CB$36","v":0},{"$f":"+$CC$33+$CC$36","v":0},{"$f":"+$CD$33+$CD$36","v":0},{"$f":"+$CE$33+$CE$36","v":0},{"$f":"+$CF$33+$CF$36","v":0},{"$f":"+$CG$33+$CG$36","v":0},{"$f":"+$CH$33+$CH$36","v":0},{"$f":"+$CI$33+$CI$36","v":0},{"$f":"+$CJ$33+$CJ$36","v":0},{"$f":"+$CK$33+$CK$36","v":0},{"$f":"+$CL$33+$CL$36","v":0},{"$f":"+$CM$33+$CM$36","v":0},{"$f":"+$CN$33+$CN$36","v":0},{"$f":"+$CO$33+$CO$36","v":0},{"$f":"+$CP$33+$CP$36","v":0},{"$f":"+$CQ$33+$CQ$36","v":0},{"$f":"+$CR$33+$CR$36","v":0},{"$f":"+$CS$33+$CS$36","v":0},{"$f":"+$CT$33+$CT$36","v":0},{"$f":"+$CU$33+$CU$36","v":0},{"$f":"+$CV$33+$CV$36","v":0},{"$f":"+$CW$33+$CW$36","v":0},{"$f":"+$CX$33+$CX$36","v":0},{"$f":"+$CY$33+$CY$36","v":0},{"$f":"+$CZ$33+$CZ$36","v":0},{"$f":"+$DA$33+$DA$36","v":0}]
["Nonfinancial assets",null,{"$f":"+C34+C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI34+AI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nonfinancial assets",null,{"$f":"+$BD$34+$BD$35","v":0},{"$f":"+$BE$34+$BE$35","v":0},{"$f":"+$BF$34+$BF$35","v":0},{"$f":"+$BG$34+$BG$35","v":0},{"$f":"+$BH$34+$BH$35","v":0},{"$f":"+$BI$34+$BI$35","v":0},{"$f":"+$BJ$34+$BJ$35","v":0},{"$f":"+$BK$34+$BK$35","v":0},{"$f":"+$BL$34+$BL$35","v":0},{"$f":"+$BM$34+$BM$35","v":0},{"$f":"+$BN$34+$BN$35","v":0},{"$f":"+$BO$34+$BO$35","v":0},{"$f":"+$BP$34+$BP$35","v":0},{"$f":"+$BQ$34+$BQ$35","v":0},{"$f":"+$BR$34+$BR$35","v":0},{"$f":"+$BS$34+$BS$35","v":0},{"$f":"+$BT$34+$BT$35","v":0},{"$f":"+$BU$34+$BU$35","v":0},{"$f":"+$BV$34+$BV$35","v":0},{"$f":"+$BW$34+$BW$35","v":0},{"$f":"+$BX$34+$BX$35","v":0},{"$f":"+$BY$34+$BY$35","v":0},{"$f":"+$BZ$34+$BZ$35","v":0},{"$f":"+$CA$34+$CA$35","v":0},{"$f":"+$CB$34+$CB$35","v":0},{"$f":"+$CC$34+$CC$35","v":0},{"$f":"+$CD$34+$CD$35","v":0},{"$f":"+$CE$34+$CE$35","v":0},{"$f":"+$CF$34+$CF$35","v":0},{"$f":"+$CG$34+$CG$35","v":0},{"$f":"+$CH$34+$CH$35","v":0},{"$f":"+$CI$34+$CI$35","v":0},{"$f":"+$CJ$34+$CJ$35","v":0},{"$f":"+$CK$34+$CK$35","v":0},{"$f":"+$CL$34+$CL$35","v":0},{"$f":"+$CM$34+$CM$35","v":0},{"$f":"+$CN$34+$CN$35","v":0},{"$f":"+$CO$34+$CO$35","v":0},{"$f":"+$CP$34+$CP$35","v":0},{"$f":"+$CQ$34+$CQ$35","v":0},{"$f":"+$CR$34+$CR$35","v":0},{"$f":"+$CS$34+$CS$35","v":0},{"$f":"+$CT$34+$CT$35","v":0},{"$f":"+$CU$34+$CU$35","v":0},{"$f":"+$CV$34+$CV$35","v":0},{"$f":"+$CW$34+$CW$35","v":0},{"$f":"+$CX$34+$CX$35","v":0},{"$f":"+$CY$34+$CY$35","v":0},{"$f":"+$CZ$34+$CZ$35","v":0},{"$f":"+$DA$34+$DA$35","v":0}]
["Fixed assets",null,{"$f":"IFERROR(C104+C174+C244+C314+C384+C454+C524+C594+C664+C734+C804+C874+C944+C1014+C1084+C1154+C1224+C1294+C1364+C1434+C1504+C1574+C1644+C1714+C1784+C1854+C1924+C1994+C2064+C2134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI104+AI174+AI244+AI314+AI384+AI454+AI524+AI594+AI664+AI734+AI804+AI874+AI944+AI1014+AI1084+AI1154+AI1224+AI1294+AI1364+AI1434+AI1504+AI1574+AI1644+AI1714+AI1784+AI1854+AI1924+AI1994+AI2064+AI2134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fixed assets",null,{"$f":"IFERROR(Template!$C$203,0)","v":0},{"$f":"IFERROR(Template!$D$203,0)","v":0},{"$f":"IFERROR(Template!$E$203,0)","v":0},{"$f":"IFERROR(Template!$F$203,0)","v":0},{"$f":"IFERROR(Template!$G$203,0)","v":0},{"$f":"IFERROR(Template!$H$203,0)","v":0},{"$f":"IFERROR(Template!$I$203,0)","v":0},{"$f":"IFERROR(Template!$J$203,0)","v":0},{"$f":"IFERROR(Template!$K$203,0)","v":0},{"$f":"IFERROR(Template!$L$203,0)","v":0},{"$f":"IFERROR(Template!$M$203,0)","v":0},{"$f":"IFERROR(Template!$N$203,0)","v":0},{"$f":"IFERROR(Template!$O$203,0)","v":0},{"$f":"IFERROR(Template!$P$203,0)","v":0},{"$f":"IFERROR(Template!$Q$203,0)","v":0},{"$f":"IFERROR(Template!$R$203,0)","v":0},{"$f":"IFERROR(Template!$S$203,0)","v":0},{"$f":"IFERROR(Template!$T$203,0)","v":0},{"$f":"IFERROR(Template!$U$203,0)","v":0},{"$f":"IFERROR(Template!$V$203,0)","v":0},{"$f":"IFERROR(Template!$W$203,0)","v":0},{"$f":"IFERROR(Template!$X$203,0)","v":0},{"$f":"IFERROR(Template!$Y$203,0)","v":0},{"$f":"IFERROR(Template!$Z$203,0)","v":0},{"$f":"IFERROR(Template!$AA$203,0)","v":0},{"$f":"IFERROR(Template!$AB$203,0)","v":0},{"$f":"IFERROR(Template!$AC$203,0)","v":0},{"$f":"IFERROR(Template!$AD$203,0)","v":0},{"$f":"IFERROR(Template!$AE$203,0)","v":0},{"$f":"IFERROR(Template!$AF$203,0)","v":0},{"$f":"IFERROR(Template!$AG$203,0)","v":0},{"$f":"IFERROR(Template!$AH$203,0)","v":0},{"$f":"IFERROR(Template!$AI$203,0)","v":0},{"$f":"IFERROR(Template!$AJ$203,0)","v":0},{"$f":"IFERROR(Template!$AK$203,0)","v":0},{"$f":"IFERROR(Template!$AL$203,0)","v":0},{"$f":"IFERROR(Template!$AM$203,0)","v":0},{"$f":"IFERROR(Template!$AN$203,0)","v":0},{"$f":"IFERROR(Template!$AO$203,0)","v":0},{"$f":"IFERROR(Template!$AP$203,0)","v":0},{"$f":"IFERROR(Template!$AQ$203,0)","v":0},{"$f":"IFERROR(Template!$AR$203,0)","v":0},{"$f":"IFERROR(Template!$AS$203,0)","v":0},{"$f":"IFERROR(Template!$AT$203,0)","v":0},{"$f":"IFERROR(Template!$AU$203,0)","v":0},{"$f":"IFERROR(Template!$AV$203,0)","v":0},{"$f":"IFERROR(Template!$AW$203,0)","v":0},{"$f":"IFERROR(Template!$AX$203,0)","v":0},{"$f":"IFERROR(Template!$AY$203,0)","v":0},{"$f":"IFERROR(Template!$AZ$203,0)","v":0}]
["Others",null,{"$f":"IFERROR(C105+C175+C245+C315+C385+C455+C525+C595+C665+C735+C805+C875+C945+C1015+C1085+C1155+C1225+C1295+C1365+C1435+C1505+C1575+C1645+C1715+C1785+C1855+C1925+C1995+C2065+C2135,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI105+AI175+AI245+AI315+AI385+AI455+AI525+AI595+AI665+AI735+AI805+AI875+AI945+AI1015+AI1085+AI1155+AI1225+AI1295+AI1365+AI1435+AI1505+AI1575+AI1645+AI1715+AI1785+AI1855+AI1925+AI1995+AI2065+AI2135,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Others"]
["Net financial worth",null,{"$f":"+IFERROR(C37-C41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IFERROR(AI37-AI41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net financial worth",null,{"$f":"+$BD$37-$BD$41","v":0},{"$f":"+$BE$37-$BE$41","v":0},{"$f":"+$BF$37-$BF$41","v":0},{"$f":"+$BG$37-$BG$41","v":0},{"$f":"+$BH$37-$BH$41","v":0},{"$f":"+$BI$37-$BI$41","v":0},{"$f":"+$BJ$37-$BJ$41","v":0},{"$f":"+$BK$37-$BK$41","v":0},{"$f":"+$BL$37-$BL$41","v":0},{"$f":"+$BM$37-$BM$41","v":0},{"$f":"+$BN$37-$BN$41","v":0},{"$f":"+$BO$37-$BO$41","v":0},{"$f":"+$BP$37-$BP$41","v":0},{"$f":"+$BQ$37-$BQ$41","v":0},{"$f":"+$BR$37-$BR$41","v":0},{"$f":"+$BS$37-$BS$41","v":0},{"$f":"+$BT$37-$BT$41","v":0},{"$f":"+$BU$37-$BU$41","v":0},{"$f":"+$BV$37-$BV$41","v":0},{"$f":"+$BW$37-$BW$41","v":0},{"$f":"+$BX$37-$BX$41","v":0},{"$f":"+$BY$37-$BY$41","v":0},{"$f":"+$BZ$37-$BZ$41","v":0},{"$f":"+$CA$37-$CA$41","v":0},{"$f":"+$CB$37-$CB$41","v":0},{"$f":"+$CC$37-$CC$41","v":0},{"$f":"+$CD$37-$CD$41","v":0},{"$f":"+$CE$37-$CE$41","v":0},{"$f":"+$CF$37-$CF$41","v":0},{"$f":"+$CG$37-$CG$41","v":0},{"$f":"+$CH$37-$CH$41","v":0},{"$f":"+$CI$37-$CI$41","v":0},{"$f":"+$CJ$37-$CJ$41","v":0},{"$f":"+$CK$37-$CK$41","v":0},{"$f":"+$CL$37-$CL$41","v":0},{"$f":"+$CM$37-$CM$41","v":0},{"$f":"+$CN$37-$CN$41","v":0},{"$f":"+$CO$37-$CO$41","v":0},{"$f":"+$CP$37-$CP$41","v":0},{"$f":"+$CQ$37-$CQ$41","v":0},{"$f":"+$CR$37-$CR$41","v":0},{"$f":"+$CS$37-$CS$41","v":0},{"$f":"+$CT$37-$CT$41","v":0},{"$f":"+$CU$37-$CU$41","v":0},{"$f":"+$CV$37-$CV$41","v":0},{"$f":"+$CW$37-$CW$41","v":0},{"$f":"+$CX$37-$CX$41","v":0},{"$f":"+$CY$37-$CY$41","v":0},{"$f":"+$CZ$37-$CZ$41","v":0},{"$f":"+$DA$37-$DA$41","v":0}]
["Financial Assets",null,{"$f":"SUM(C38:C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI38:AI40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Financial Assets",null,{"$f":"SUM($BD$38:$BD$40)","v":0},{"$f":"SUM($BE$38:$BE$40)","v":0},{"$f":"SUM($BF$38:$BF$40)","v":0},{"$f":"SUM($BG$38:$BG$40)","v":0},{"$f":"SUM($BH$38:$BH$40)","v":0},{"$f":"SUM($BI$38:$BI$40)","v":0},{"$f":"SUM($BJ$38:$BJ$40)","v":0},{"$f":"SUM($BK$38:$BK$40)","v":0},{"$f":"SUM($BL$38:$BL$40)","v":0},{"$f":"SUM($BM$38:$BM$40)","v":0},{"$f":"SUM($BN$38:$BN$40)","v":0},{"$f":"SUM($BO$38:$BO$40)","v":0},{"$f":"SUM($BP$38:$BP$40)","v":0},{"$f":"SUM($BQ$38:$BQ$40)","v":0},{"$f":"SUM($BR$38:$BR$40)","v":0},{"$f":"SUM($BS$38:$BS$40)","v":0},{"$f":"SUM($BT$38:$BT$40)","v":0},{"$f":"SUM($BU$38:$BU$40)","v":0},{"$f":"SUM($BV$38:$BV$40)","v":0},{"$f":"SUM($BW$38:$BW$40)","v":0},{"$f":"SUM($BX$38:$BX$40)","v":0},{"$f":"SUM($BY$38:$BY$40)","v":0},{"$f":"SUM($BZ$38:$BZ$40)","v":0},{"$f":"SUM($CA$38:$CA$40)","v":0},{"$f":"SUM($CB$38:$CB$40)","v":0},{"$f":"SUM($CC$38:$CC$40)","v":0},{"$f":"SUM($CD$38:$CD$40)","v":0},{"$f":"SUM($CE$38:$CE$40)","v":0},{"$f":"SUM($CF$38:$CF$40)","v":0},{"$f":"SUM($CG$38:$CG$40)","v":0},{"$f":"SUM($CH$38:$CH$40)","v":0},{"$f":"SUM($CI$38:$CI$40)","v":0},{"$f":"SUM($CJ$38:$CJ$40)","v":0},{"$f":"SUM($CK$38:$CK$40)","v":0},{"$f":"SUM($CL$38:$CL$40)","v":0},{"$f":"SUM($CM$38:$CM$40)","v":0},{"$f":"SUM($CN$38:$CN$40)","v":0},{"$f":"SUM($CO$38:$CO$40)","v":0},{"$f":"SUM($CP$38:$CP$40)","v":0},{"$f":"SUM($CQ$38:$CQ$40)","v":0},{"$f":"SUM($CR$38:$CR$40)","v":0},{"$f":"SUM($CS$38:$CS$40)","v":0},{"$f":"SUM($CT$38:$CT$40)","v":0},{"$f":"SUM($CU$38:$CU$40)","v":0},{"$f":"SUM($CV$38:$CV$40)","v":0},{"$f":"SUM($CW$38:$CW$40)","v":0},{"$f":"SUM($CX$38:$CX$40)","v":0},{"$f":"SUM($CY$38:$CY$40)","v":0},{"$f":"SUM($CZ$38:$CZ$40)","v":0},{"$f":"SUM($DA$38:$DA$40)","v":0}]
["Cash",null,{"$f":"IFERROR(C108+C178+C248+C318+C388+C458+C528+C598+C668+C738+C808+C878+C948+C1018+C1088+C1158+C1228+C1298+C1368+C1438+C1508+C1578+C1648+C1718+C1788+C1858+C1928+C1998+C2068+C2138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI108+AI178+AI248+AI318+AI388+AI458+AI528+AI598+AI668+AI738+AI808+AI878+AI948+AI1018+AI1088+AI1158+AI1228+AI1298+AI1368+AI1438+AI1508+AI1578+AI1648+AI1718+AI1788+AI1858+AI1928+AI1998+AI2068+AI2138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cash",null,{"$f":"IFERROR(Template!$C$207,0)","v":0},{"$f":"IFERROR(Template!$D$207,0)","v":0},{"$f":"IFERROR(Template!$E$207,0)","v":0},{"$f":"IFERROR(Template!$F$207,0)","v":0},{"$f":"IFERROR(Template!$G$207,0)","v":0},{"$f":"IFERROR(Template!$H$207,0)","v":0},{"$f":"IFERROR(Template!$I$207,0)","v":0},{"$f":"IFERROR(Template!$J$207,0)","v":0},{"$f":"IFERROR(Template!$K$207,0)","v":0},{"$f":"IFERROR(Template!$L$207,0)","v":0},{"$f":"IFERROR(Template!$M$207,0)","v":0},{"$f":"IFERROR(Template!$N$207,0)","v":0},{"$f":"IFERROR(Template!$O$207,0)","v":0},{"$f":"IFERROR(Template!$P$207,0)","v":0},{"$f":"IFERROR(Template!$Q$207,0)","v":0},{"$f":"IFERROR(Template!$R$207,0)","v":0},{"$f":"IFERROR(Template!$S$207,0)","v":0},{"$f":"IFERROR(Template!$T$207,0)","v":0},{"$f":"IFERROR(Template!$U$207,0)","v":0},{"$f":"IFERROR(Template!$V$207,0)","v":0},{"$f":"IFERROR(Template!$W$207,0)","v":0},{"$f":"IFERROR(Template!$X$207,0)","v":0},{"$f":"IFERROR(Template!$Y$207,0)","v":0},{"$f":"IFERROR(Template!$Z$207,0)","v":0},{"$f":"IFERROR(Template!$AA$207,0)","v":0},{"$f":"IFERROR(Template!$AB$207,0)","v":0},{"$f":"IFERROR(Template!$AC$207,0)","v":0},{"$f":"IFERROR(Template!$AD$207,0)","v":0},{"$f":"IFERROR(Template!$AE$207,0)","v":0},{"$f":"IFERROR(Template!$AF$207,0)","v":0},{"$f":"IFERROR(Template!$AG$207,0)","v":0},{"$f":"IFERROR(Template!$AH$207,0)","v":0},{"$f":"IFERROR(Template!$AI$207,0)","v":0},{"$f":"IFERROR(Template!$AJ$207,0)","v":0},{"$f":"IFERROR(Template!$AK$207,0)","v":0},{"$f":"IFERROR(Template!$AL$207,0)","v":0},{"$f":"IFERROR(Template!$AM$207,0)","v":0},{"$f":"IFERROR(Template!$AN$207,0)","v":0},{"$f":"IFERROR(Template!$AO$207,0)","v":0},{"$f":"IFERROR(Template!$AP$207,0)","v":0},{"$f":"IFERROR(Template!$AQ$207,0)","v":0},{"$f":"IFERROR(Template!$AR$207,0)","v":0},{"$f":"IFERROR(Template!$AS$207,0)","v":0},{"$f":"IFERROR(Template!$AT$207,0)","v":0},{"$f":"IFERROR(Template!$AU$207,0)","v":0},{"$f":"IFERROR(Template!$AV$207,0)","v":0},{"$f":"IFERROR(Template!$AW$207,0)","v":0},{"$f":"IFERROR(Template!$AX$207,0)","v":0},{"$f":"IFERROR(Template!$AY$207,0)","v":0},{"$f":"IFERROR(Template!$AZ$207,0)","v":0}]
["Loans",null,{"$f":"IFERROR(C109+C179+C249+C319+C389+C459+C529+C599+C669+C739+C809+C879+C949+C1019+C1089+C1159+C1229+C1299+C1369+C1439+C1509+C1579+C1649+C1719+C1789+C1859+C1929+C1999+C2069+C2139,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI109+AI179+AI249+AI319+AI389+AI459+AI529+AI599+AI669+AI739+AI809+AI879+AI949+AI1019+AI1089+AI1159+AI1229+AI1299+AI1369+AI1439+AI1509+AI1579+AI1649+AI1719+AI1789+AI1859+AI1929+AI1999+AI2069+AI2139,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans"]
["Other",null,{"$f":"IFERROR(C110+C180+C250+C320+C390+C460+C530+C600+C670+C740+C810+C880+C950+C1020+C1090+C1160+C1230+C1300+C1370+C1440+C1510+C1580+C1650+C1720+C1790+C1860+C1930+C2000+C2070+C2140,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI110+AI180+AI250+AI320+AI390+AI460+AI530+AI600+AI670+AI740+AI810+AI880+AI950+AI1020+AI1090+AI1160+AI1230+AI1300+AI1370+AI1440+AI1510+AI1580+AI1650+AI1720+AI1790+AI1860+AI1930+AI2000+AI2070+AI2140,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Liabilities",null,{"$f":"IFERROR(SUM(C42:C43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AI42:AI43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Liabilities",null,{"$f":"SUM($BD$42:$BD$43)","v":0},{"$f":"SUM($BE$42:$BE$43)","v":0},{"$f":"SUM($BF$42:$BF$43)","v":0},{"$f":"SUM($BG$42:$BG$43)","v":0},{"$f":"SUM($BH$42:$BH$43)","v":0},{"$f":"SUM($BI$42:$BI$43)","v":0},{"$f":"SUM($BJ$42:$BJ$43)","v":0},{"$f":"SUM($BK$42:$BK$43)","v":0},{"$f":"SUM($BL$42:$BL$43)","v":0},{"$f":"SUM($BM$42:$BM$43)","v":0},{"$f":"SUM($BN$42:$BN$43)","v":0},{"$f":"SUM($BO$42:$BO$43)","v":0},{"$f":"SUM($BP$42:$BP$43)","v":0},{"$f":"SUM($BQ$42:$BQ$43)","v":0},{"$f":"SUM($BR$42:$BR$43)","v":0},{"$f":"SUM($BS$42:$BS$43)","v":0},{"$f":"SUM($BT$42:$BT$43)","v":0},{"$f":"SUM($BU$42:$BU$43)","v":0},{"$f":"SUM($BV$42:$BV$43)","v":0},{"$f":"SUM($BW$42:$BW$43)","v":0},{"$f":"SUM($BX$42:$BX$43)","v":0},{"$f":"SUM($BY$42:$BY$43)","v":0},{"$f":"SUM($BZ$42:$BZ$43)","v":0},{"$f":"SUM($CA$42:$CA$43)","v":0},{"$f":"SUM($CB$42:$CB$43)","v":0},{"$f":"SUM($CC$42:$CC$43)","v":0},{"$f":"SUM($CD$42:$CD$43)","v":0},{"$f":"SUM($CE$42:$CE$43)","v":0},{"$f":"SUM($CF$42:$CF$43)","v":0},{"$f":"SUM($CG$42:$CG$43)","v":0},{"$f":"SUM($CH$42:$CH$43)","v":0},{"$f":"SUM($CI$42:$CI$43)","v":0},{"$f":"SUM($CJ$42:$CJ$43)","v":0},{"$f":"SUM($CK$42:$CK$43)","v":0},{"$f":"SUM($CL$42:$CL$43)","v":0},{"$f":"SUM($CM$42:$CM$43)","v":0},{"$f":"SUM($CN$42:$CN$43)","v":0},{"$f":"SUM($CO$42:$CO$43)","v":0},{"$f":"SUM($CP$42:$CP$43)","v":0},{"$f":"SUM($CQ$42:$CQ$43)","v":0},{"$f":"SUM($CR$42:$CR$43)","v":0},{"$f":"SUM($CS$42:$CS$43)","v":0},{"$f":"SUM($CT$42:$CT$43)","v":0},{"$f":"SUM($CU$42:$CU$43)","v":0},{"$f":"SUM($CV$42:$CV$43)","v":0},{"$f":"SUM($CW$42:$CW$43)","v":0},{"$f":"SUM($CX$42:$CX$43)","v":0},{"$f":"SUM($CY$42:$CY$43)","v":0},{"$f":"SUM($CZ$42:$CZ$43)","v":0},{"$f":"SUM($DA$42:$DA$43)","v":0}]
["Loans",null,{"$f":"IFERROR(C112+C182+C252+C322+C392+C462+C532+C602+C672+C742+C812+C882+C952+C1022+C1092+C1162+C1232+C1302+C1372+C1442+C1512+C1582+C1652+C1722+C1792+C1862+C1932+C2002+C2072+C2142,\"\")","v":0},{"$f":"IFERROR(D112+D182+D252+D322+D392+D462+D532+D602+D672+D742+D812+D882+D952+D1022+D1092+D1162+D1232+D1302+D1372+D1442+D1512+D1582+D1652+D1722+D1792+D1862+D1932+D2002+D2072+D2142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AJ112+AJ182+AJ252+AJ322+AJ392+AJ462+AJ532+AJ602+AJ672+AJ742+AJ812+AJ882+AJ952+AJ1022+AJ1092+AJ1162+AJ1232+AJ1302+AJ1372+AJ1442+AJ1512+AJ1582+AJ1652+AJ1722+AJ1792+AJ1862+AJ1932+AJ2002+AJ2072+AJ2142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans",null,{"$f":"IFERROR(Template!$C$208,0)","v":0},{"$f":"IFERROR(Template!$D$208,0)","v":0},{"$f":"IFERROR(Template!$E$208,0)","v":0},{"$f":"IFERROR(Template!$F$208,0)","v":0},{"$f":"IFERROR(Template!$G$208,0)","v":0},{"$f":"IFERROR(Template!$H$208,0)","v":0},{"$f":"IFERROR(Template!$I$208,0)","v":0},{"$f":"IFERROR(Template!$J$208,0)","v":0},{"$f":"IFERROR(Template!$K$208,0)","v":0},{"$f":"IFERROR(Template!$L$208,0)","v":0},{"$f":"IFERROR(Template!$M$208,0)","v":0},{"$f":"IFERROR(Template!$N$208,0)","v":0},{"$f":"IFERROR(Template!$O$208,0)","v":0},{"$f":"IFERROR(Template!$P$208,0)","v":0},{"$f":"IFERROR(Template!$Q$208,0)","v":0},{"$f":"IFERROR(Template!$R$208,0)","v":0},{"$f":"IFERROR(Template!$S$208,0)","v":0},{"$f":"IFERROR(Template!$T$208,0)","v":0},{"$f":"IFERROR(Template!$U$208,0)","v":0},{"$f":"IFERROR(Template!$V$208,0)","v":0},{"$f":"IFERROR(Template!$W$208,0)","v":0},{"$f":"IFERROR(Template!$X$208,0)","v":0},{"$f":"IFERROR(Template!$Y$208,0)","v":0},{"$f":"IFERROR(Template!$Z$208,0)","v":0},{"$f":"IFERROR(Template!$AA$208,0)","v":0},{"$f":"IFERROR(Template!$AB$208,0)","v":0},{"$f":"IFERROR(Template!$AC$208,0)","v":0},{"$f":"IFERROR(Template!$AD$208,0)","v":0},{"$f":"IFERROR(Template!$AE$208,0)","v":0},{"$f":"IFERROR(Template!$AF$208,0)","v":0},{"$f":"IFERROR(Template!$AG$208,0)","v":0},{"$f":"IFERROR(Template!$AH$208,0)","v":0},{"$f":"IFERROR(Template!$AI$208,0)","v":0},{"$f":"IFERROR(Template!$AJ$208,0)","v":0},{"$f":"IFERROR(Template!$AK$208,0)","v":0},{"$f":"IFERROR(Template!$AL$208,0)","v":0},{"$f":"IFERROR(Template!$AM$208,0)","v":0},{"$f":"IFERROR(Template!$AN$208,0)","v":0},{"$f":"IFERROR(Template!$AO$208,0)","v":0},{"$f":"IFERROR(Template!$AP$208,0)","v":0},{"$f":"IFERROR(Template!$AQ$208,0)","v":0},{"$f":"IFERROR(Template!$AR$208,0)","v":0},{"$f":"IFERROR(Template!$AS$208,0)","v":0},{"$f":"IFERROR(Template!$AT$208,0)","v":0},{"$f":"IFERROR(Template!$AU$208,0)","v":0},{"$f":"IFERROR(Template!$AV$208,0)","v":0},{"$f":"IFERROR(Template!$AW$208,0)","v":0},{"$f":"IFERROR(Template!$AX$208,0)","v":0},{"$f":"IFERROR(Template!$AY$208,0)","v":0},{"$f":"IFERROR(Template!$AZ$208,0)","v":0}]
["Other",null,{"$f":"IFERROR(C113+C183+C253+C323+C393+C463+C533+C603+C673+C743+C813+C883+C953+C1023+C1093+C1163+C1233+C1303+C1373+C1443+C1513+C1583+C1653+C1723+C1793+C1863+C1933+C2003+C2073+C2143,\"\")","v":0},{"$f":"IFERROR(D113+D183+D253+D323+D393+D463+D533+D603+D673+D743+D813+D883+D953+D1023+D1093+D1163+D1233+D1303+D1373+D1443+D1513+D1583+D1653+D1723+D1793+D1863+D1933+D2003+D2073+D2143,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AJ113+AJ183+AJ253+AJ323+AJ393+AJ463+AJ533+AJ603+AJ673+AJ743+AJ813+AJ883+AJ953+AJ1023+AJ1093+AJ1163+AJ1233+AJ1303+AJ1373+AJ1443+AJ1513+AJ1583+AJ1653+AJ1723+AJ1793+AJ1863+AJ1933+AJ2003+AJ2073+AJ2143,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Memo items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo items:"]
["Gross debt",null,{"$f":"+C41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gross debt",null,{"$f":"+$BD$41","v":0},{"$f":"+$BE$41","v":0},{"$f":"+$BF$41","v":0},{"$f":"+$BG$41","v":0},{"$f":"+$BH$41","v":0},{"$f":"+$BI$41","v":0},{"$f":"+$BJ$41","v":0},{"$f":"+$BK$41","v":0},{"$f":"+$BL$41","v":0},{"$f":"+$BM$41","v":0},{"$f":"+$BN$41","v":0},{"$f":"+$BO$41","v":0},{"$f":"+$BP$41","v":0},{"$f":"+$BQ$41","v":0},{"$f":"+$BR$41","v":0},{"$f":"+$BS$41","v":0},{"$f":"+$BT$41","v":0},{"$f":"+$BU$41","v":0},{"$f":"+$BV$41","v":0},{"$f":"+$BW$41","v":0},{"$f":"+$BX$41","v":0},{"$f":"+$BY$41","v":0},{"$f":"+$BZ$41","v":0},{"$f":"+$CA$41","v":0},{"$f":"+$CB$41","v":0},{"$f":"+$CC$41","v":0},{"$f":"+$CD$41","v":0},{"$f":"+$CE$41","v":0},{"$f":"+$CF$41","v":0},{"$f":"+$CG$41","v":0},{"$f":"+$CH$41","v":0},{"$f":"+$CI$41","v":0},{"$f":"+$CJ$41","v":0},{"$f":"+$CK$41","v":0},{"$f":"+$CL$41","v":0},{"$f":"+$CM$41","v":0},{"$f":"+$CN$41","v":0},{"$f":"+$CO$41","v":0},{"$f":"+$CP$41","v":0},{"$f":"+$CQ$41","v":0},{"$f":"+$CR$41","v":0},{"$f":"+$CS$41","v":0},{"$f":"+$CT$41","v":0},{"$f":"+$CU$41","v":0},{"$f":"+$CV$41","v":0},{"$f":"+$CW$41","v":0},{"$f":"+$CX$41","v":0},{"$f":"+$CY$41","v":0},{"$f":"+$CZ$41","v":0},{"$f":"+$DA$41","v":0}]
["Contingent liabilities",null,{"$f":"IFERROR(C116+C186+C256+C326+C396+C466+C536+C606+C676+C746+C816+C886+C956+C1026+C1096+C1166+C1236+C1306+C1376+C1446+C1516+C1586+C1656+C1726+C1796+C1866+C1936+C2006+C2076+C2146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI116+AI186+AI256+AI326+AI396+AI466+AI536+AI606+AI676+AI746+AI816+AI886+AI956+AI1026+AI1096+AI1166+AI1236+AI1306+AI1376+AI1446+AI1516+AI1586+AI1656+AI1726+AI1796+AI1866+AI1936+AI2006+AI2076+AI2146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Contingent liabilities",null,{"$f":"IFERROR(Template!$C$211,0)","v":0},{"$f":"IFERROR(Template!$D$211,0)","v":0},{"$f":"IFERROR(Template!$E$211,0)","v":0},{"$f":"IFERROR(Template!$F$211,0)","v":0},{"$f":"IFERROR(Template!$G$211,0)","v":0},{"$f":"IFERROR(Template!$H$211,0)","v":0},{"$f":"IFERROR(Template!$I$211,0)","v":0},{"$f":"IFERROR(Template!$J$211,0)","v":0},{"$f":"IFERROR(Template!$K$211,0)","v":0},{"$f":"IFERROR(Template!$L$211,0)","v":0},{"$f":"IFERROR(Template!$M$211,0)","v":0},{"$f":"IFERROR(Template!$N$211,0)","v":0},{"$f":"IFERROR(Template!$O$211,0)","v":0},{"$f":"IFERROR(Template!$P$211,0)","v":0},{"$f":"IFERROR(Template!$Q$211,0)","v":0},{"$f":"IFERROR(Template!$R$211,0)","v":0},{"$f":"IFERROR(Template!$S$211,0)","v":0},{"$f":"IFERROR(Template!$T$211,0)","v":0},{"$f":"IFERROR(Template!$U$211,0)","v":0},{"$f":"IFERROR(Template!$V$211,0)","v":0},{"$f":"IFERROR(Template!$W$211,0)","v":0},{"$f":"IFERROR(Template!$X$211,0)","v":0},{"$f":"IFERROR(Template!$Y$211,0)","v":0},{"$f":"IFERROR(Template!$Z$211,0)","v":0},{"$f":"IFERROR(Template!$AA$211,0)","v":0},{"$f":"IFERROR(Template!$AB$211,0)","v":0},{"$f":"IFERROR(Template!$AC$211,0)","v":0},{"$f":"IFERROR(Template!$AD$211,0)","v":0},{"$f":"IFERROR(Template!$AE$211,0)","v":0},{"$f":"IFERROR(Template!$AF$211,0)","v":0},{"$f":"IFERROR(Template!$AG$211,0)","v":0},{"$f":"IFERROR(Template!$AH$211,0)","v":0},{"$f":"IFERROR(Template!$AI$211,0)","v":0},{"$f":"IFERROR(Template!$AJ$211,0)","v":0},{"$f":"IFERROR(Template!$AK$211,0)","v":0},{"$f":"IFERROR(Template!$AL$211,0)","v":0},{"$f":"IFERROR(Template!$AM$211,0)","v":0},{"$f":"IFERROR(Template!$AN$211,0)","v":0},{"$f":"IFERROR(Template!$AO$211,0)","v":0},{"$f":"IFERROR(Template!$AP$211,0)","v":0},{"$f":"IFERROR(Template!$AQ$211,0)","v":0},{"$f":"IFERROR(Template!$AR$211,0)","v":0},{"$f":"IFERROR(Template!$AS$211,0)","v":0},{"$f":"IFERROR(Template!$AT$211,0)","v":0},{"$f":"IFERROR(Template!$AU$211,0)","v":0},{"$f":"IFERROR(Template!$AV$211,0)","v":0},{"$f":"IFERROR(Template!$AW$211,0)","v":0},{"$f":"IFERROR(Template!$AX$211,0)","v":0},{"$f":"IFERROR(Template!$AY$211,0)","v":0},{"$f":"IFERROR(Template!$AZ$211,0)","v":0}]
[]
["Table 3. Central Government Statement of Sources and Uses of Cash",{"$f":"\"(billion \"&currency&\")\"","v":"(billion )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 3. Central Government Statement of Sources and Uses of Cash",{"$f":"++\"(billion \"&currency&\")\"","v":"(billion )"}]
["Cash inflows due to operating activities",null,{"$f":"IFERROR(BD49+C189+C259+C329+C399+C469+C539+C609+C679+C749+C819+C889+C959+C1029+C1099+C1169+C1239+C1309+C1379+C1449+C1519+C1589+C1659+C1729+C1799+C1869+C1939+C2009+C2079+C2149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CJ49+AI189+AI259+AI329+AI399+AI469+AI539+AI609+AI679+AI749+AI819+AI889+AI959+AI1029+AI1099+AI1169+AI1239+AI1309+AI1379+AI1449+AI1519+AI1589+AI1659+AI1729+AI1799+AI1869+AI1939+AI2009+AI2079+AI2149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cash inflows due to operating activities",null,{"$f":"IFERROR(Template!$C$230,0)","v":0},{"$f":"IFERROR(Template!$D$230,0)","v":0},{"$f":"IFERROR(Template!$E$230,0)","v":0},{"$f":"IFERROR(Template!$F$230,0)","v":0},{"$f":"IFERROR(Template!$G$230,0)","v":0},{"$f":"IFERROR(Template!$H$230,0)","v":0},{"$f":"IFERROR(Template!$I$230,0)","v":0},{"$f":"IFERROR(Template!$J$230,0)","v":0},{"$f":"IFERROR(Template!$K$230,0)","v":0},{"$f":"IFERROR(Template!$L$230,0)","v":0},{"$f":"IFERROR(Template!$M$230,0)","v":0},{"$f":"IFERROR(Template!$N$230,0)","v":0},{"$f":"IFERROR(Template!$O$230,0)","v":0},{"$f":"IFERROR(Template!$P$230,0)","v":0},{"$f":"IFERROR(Template!$Q$230,0)","v":0},{"$f":"IFERROR(Template!$R$230,0)","v":0},{"$f":"IFERROR(Template!$S$230,0)","v":0},{"$f":"IFERROR(Template!$T$230,0)","v":0},{"$f":"IFERROR(Template!$U$230,0)","v":0},{"$f":"IFERROR(Template!$V$230,0)","v":0},{"$f":"IFERROR(Template!$W$230,0)","v":0},{"$f":"IFERROR(Template!$X$230,0)","v":0},{"$f":"IFERROR(Template!$Y$230,0)","v":0},{"$f":"IFERROR(Template!$Z$230,0)","v":0},{"$f":"IFERROR(Template!$AA$230,0)","v":0},{"$f":"IFERROR(Template!$AB$230,0)","v":0},{"$f":"IFERROR(Template!$AC$230,0)","v":0},{"$f":"IFERROR(Template!$AD$230,0)","v":0},{"$f":"IFERROR(Template!$AE$230,0)","v":0},{"$f":"IFERROR(Template!$AF$230,0)","v":0},{"$f":"IFERROR(Template!$AG$230,0)","v":0},{"$f":"IFERROR(Template!$AH$230,0)","v":0},{"$f":"IFERROR(Template!$AI$230,0)","v":0},{"$f":"IFERROR(Template!$AJ$230,0)","v":0},{"$f":"IFERROR(Template!$AK$230,0)","v":0},{"$f":"IFERROR(Template!$AL$230,0)","v":0},{"$f":"IFERROR(Template!$AM$230,0)","v":0},{"$f":"IFERROR(Template!$AN$230,0)","v":0},{"$f":"IFERROR(Template!$AO$230,0)","v":0},{"$f":"IFERROR(Template!$AP$230,0)","v":0},{"$f":"IFERROR(Template!$AQ$230,0)","v":0},{"$f":"IFERROR(Template!$AR$230,0)","v":0},{"$f":"IFERROR(Template!$AS$230,0)","v":0},{"$f":"IFERROR(Template!$AT$230,0)","v":0},{"$f":"IFERROR(Template!$AU$230,0)","v":0},{"$f":"IFERROR(Template!$AV$230,0)","v":0},{"$f":"IFERROR(Template!$AW$230,0)","v":0},{"$f":"IFERROR(Template!$AX$230,0)","v":0},{"$f":"IFERROR(Template!$AY$230,0)","v":0},{"$f":"IFERROR(Template!$AZ$230,0)","v":0}]
["Interest received",null,{"$f":"IFERROR(C120+C190+C260+C330+C400+C470+C540+C610+C680+C750+C820+C890+C960+C1030+C1100+C1170+C1240+C1310+C1380+C1450+C1520+C1590+C1660+C1730+C1800+C1870+C1940+C2010+C2080+C2150,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI120+AI190+AI260+AI330+AI400+AI470+AI540+AI610+AI680+AI750+AI820+AI890+AI960+AI1030+AI1100+AI1170+AI1240+AI1310+AI1380+AI1450+AI1520+AI1590+AI1660+AI1730+AI1800+AI1870+AI1940+AI2010+AI2080+AI2150,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest received"]
["Capital transfers",null,{"$f":"IFERROR(C121+C191+C261+C331+C401+C471+C541+C611+C681+C751+C821+C891+C961+C1031+C1101+C1171+C1241+C1311+C1381+C1451+C1521+C1591+C1661+C1731+C1801+C1871+C1941+C2011+C2081+C2151,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI121+AI191+AI261+AI331+AI401+AI471+AI541+AI611+AI681+AI751+AI821+AI891+AI961+AI1031+AI1101+AI1171+AI1241+AI1311+AI1381+AI1451+AI1521+AI1591+AI1661+AI1731+AI1801+AI1871+AI1941+AI2011+AI2081+AI2151,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital transfers"]
["Other",null,{"$f":"IFERROR(C122+C192+C262+C332+C402+C472+C542+C612+C682+C752+C822+C892+C962+C1032+C1102+C1172+C1242+C1312+C1382+C1452+C1522+C1592+C1662+C1732+C1802+C1872+C1942+C2012+C2082+C2152,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI122+AI192+AI262+AI332+AI402+AI472+AI542+AI612+AI682+AI752+AI822+AI892+AI962+AI1032+AI1102+AI1172+AI1242+AI1312+AI1382+AI1452+AI1522+AI1592+AI1662+AI1732+AI1802+AI1872+AI1942+AI2012+AI2082+AI2152,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Cash outflows due to operating activities",null,{"$f":"IFERROR(BD53+C193+C263+C333+C403+C473+C543+C613+C683+C753+C823+C893+C963+C1033+C1103+C1173+C1243+C1313+C1383+C1453+C1523+C1593+C1663+C1733+C1803+C1873+C1943+C2013+C2083+C2153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CJ53+AI193+AI263+AI333+AI403+AI473+AI543+AI613+AI683+AI753+AI823+AI893+AI963+AI1033+AI1103+AI1173+AI1243+AI1313+AI1383+AI1453+AI1523+AI1593+AI1663+AI1733+AI1803+AI1873+AI1943+AI2013+AI2083+AI2153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cash outflows due to operating activities",null,{"$f":"IFERROR(Template!$C$232,0)","v":0},{"$f":"IFERROR(Template!$D$232,0)","v":0},{"$f":"IFERROR(Template!$E$232,0)","v":0},{"$f":"IFERROR(Template!$F$232,0)","v":0},{"$f":"IFERROR(Template!$G$232,0)","v":0},{"$f":"IFERROR(Template!$H$232,0)","v":0},{"$f":"IFERROR(Template!$I$232,0)","v":0},{"$f":"IFERROR(Template!$J$232,0)","v":0},{"$f":"IFERROR(Template!$K$232,0)","v":0},{"$f":"IFERROR(Template!$L$232,0)","v":0},{"$f":"IFERROR(Template!$M$232,0)","v":0},{"$f":"IFERROR(Template!$N$232,0)","v":0},{"$f":"IFERROR(Template!$O$232,0)","v":0},{"$f":"IFERROR(Template!$P$232,0)","v":0},{"$f":"IFERROR(Template!$Q$232,0)","v":0},{"$f":"IFERROR(Template!$R$232,0)","v":0},{"$f":"IFERROR(Template!$S$232,0)","v":0},{"$f":"IFERROR(Template!$T$232,0)","v":0},{"$f":"IFERROR(Template!$U$232,0)","v":0},{"$f":"IFERROR(Template!$V$232,0)","v":0},{"$f":"IFERROR(Template!$W$232,0)","v":0},{"$f":"IFERROR(Template!$X$232,0)","v":0},{"$f":"IFERROR(Template!$Y$232,0)","v":0},{"$f":"IFERROR(Template!$Z$232,0)","v":0},{"$f":"IFERROR(Template!$AA$232,0)","v":0},{"$f":"IFERROR(Template!$AB$232,0)","v":0},{"$f":"IFERROR(Template!$AC$232,0)","v":0},{"$f":"IFERROR(Template!$AD$232,0)","v":0},{"$f":"IFERROR(Template!$AE$232,0)","v":0},{"$f":"IFERROR(Template!$AF$232,0)","v":0},{"$f":"IFERROR(Template!$AG$232,0)","v":0},{"$f":"IFERROR(Template!$AH$232,0)","v":0},{"$f":"IFERROR(Template!$AI$232,0)","v":0},{"$f":"IFERROR(Template!$AJ$232,0)","v":0},{"$f":"IFERROR(Template!$AK$232,0)","v":0},{"$f":"IFERROR(Template!$AL$232,0)","v":0},{"$f":"IFERROR(Template!$AM$232,0)","v":0},{"$f":"IFERROR(Template!$AN$232,0)","v":0},{"$f":"IFERROR(Template!$AO$232,0)","v":0},{"$f":"IFERROR(Template!$AP$232,0)","v":0},{"$f":"IFERROR(Template!$AQ$232,0)","v":0},{"$f":"IFERROR(Template!$AR$232,0)","v":0},{"$f":"IFERROR(Template!$AS$232,0)","v":0},{"$f":"IFERROR(Template!$AT$232,0)","v":0},{"$f":"IFERROR(Template!$AU$232,0)","v":0},{"$f":"IFERROR(Template!$AV$232,0)","v":0},{"$f":"IFERROR(Template!$AW$232,0)","v":0},{"$f":"IFERROR(Template!$AX$232,0)","v":0},{"$f":"IFERROR(Template!$AY$232,0)","v":0},{"$f":"IFERROR(Template!$AZ$232,0)","v":0}]
["Use of goods and services",null,{"$f":"IFERROR(C124+C194+C264+C334+C404+C474+C544+C614+C684+C754+C824+C894+C964+C1034+C1104+C1174+C1244+C1314+C1384+C1454+C1524+C1594+C1664+C1734+C1804+C1874+C1944+C2014+C2084+C2154,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI124+AI194+AI264+AI334+AI404+AI474+AI544+AI614+AI684+AI754+AI824+AI894+AI964+AI1034+AI1104+AI1174+AI1244+AI1314+AI1384+AI1454+AI1524+AI1594+AI1664+AI1734+AI1804+AI1874+AI1944+AI2014+AI2084+AI2154,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Use of goods and services"]
["….",null,{"$f":"IFERROR(C125+C195+C265+C335+C405+C475+C545+C615+C685+C755+C825+C895+C965+C1035+C1105+C1175+C1245+C1315+C1385+C1455+C1525+C1595+C1665+C1735+C1805+C1875+C1945+C2015+C2085+C2155,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI125+AI195+AI265+AI335+AI405+AI475+AI545+AI615+AI685+AI755+AI825+AI895+AI965+AI1035+AI1105+AI1175+AI1245+AI1315+AI1385+AI1455+AI1525+AI1595+AI1665+AI1735+AI1805+AI1875+AI1945+AI2015+AI2085+AI2155,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"…."]
["Interest payments",null,{"$f":"IFERROR(C126+C196+C266+C336+C406+C476+C546+C616+C686+C756+C826+C896+C966+C1036+C1106+C1176+C1246+C1316+C1386+C1456+C1526+C1596+C1666+C1736+C1806+C1876+C1946+C2016+C2086+C2156,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI126+AI196+AI266+AI336+AI406+AI476+AI546+AI616+AI686+AI756+AI826+AI896+AI966+AI1036+AI1106+AI1176+AI1246+AI1316+AI1386+AI1456+AI1526+AI1596+AI1666+AI1736+AI1806+AI1876+AI1946+AI2016+AI2086+AI2156,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest payments"]
["Other",null,{"$f":"IFERROR(C127+C197+C267+C337+C407+C477+C547+C617+C687+C757+C827+C897+C967+C1037+C1107+C1177+C1247+C1317+C1387+C1457+C1527+C1597+C1667+C1737+C1807+C1877+C1947+C2017+C2087+C2157,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI127+AI197+AI267+AI337+AI407+AI477+AI547+AI617+AI687+AI757+AI827+AI897+AI967+AI1037+AI1107+AI1177+AI1247+AI1317+AI1387+AI1457+AI1527+AI1597+AI1667+AI1737+AI1807+AI1877+AI1947+AI2017+AI2087+AI2157,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Net cash outflows due to operating activities",null,{"$f":"IFERROR(BD58+C198+C268+C338+C408+C478+C548+C618+C688+C758+C828+C898+C968+C1038+C1108+C1178+C1248+C1318+C1388+C1458+C1528+C1598+C1668+C1738+C1808+C1878+C1948+C2018+C2088+C2158,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BN58+M198+M268+M338+M408+M478+M548+M618+M688+M758+M828+M898+M968+M1038+M1108+M1178+M1248+M1318+M1388+M1458+M1528+M1598+M1668+M1738+M1808+M1878+M1948+M2018+M2088+M2158,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BX58+W198+W268+W338+W408+W478+W548+W618+W688+W758+W828+W898+W968+W1038+W1108+W1178+W1248+W1318+W1388+W1458+W1528+W1598+W1668+W1738+W1808+W1878+W1948+W2018+W2088+W2158,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CH58+AG198+AG268+AG338+AG408+AG478+AG548+AG618+AG688+AG758+AG828+AG898+AG968+AG1038+AG1108+AG1178+AG1248+AG1318+AG1388+AG1458+AG1528+AG1598+AG1668+AG1738+AG1808+AG1878+AG1948+AG2018+AG2088+AG2158,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CR58+AQ198+AQ268+AQ338+AQ408+AQ478+AQ548+AQ618+AQ688+AQ758+AQ828+AQ898+AQ968+AQ1038+AQ1108+AQ1178+AQ1248+AQ1318+AQ1388+AQ1458+AQ1528+AQ1598+AQ1668+AQ1738+AQ1808+AQ1878+AQ1948+AQ2018+AQ2088+AQ2158,0)","v":0},0,0,0,0,0,0,0,0,0,null,"Net cash outflows due to operating activities",null,{"$f":"+IFERROR($BD$49-$BD$53,0)","v":0},{"$f":"+IFERROR($BE$49-$BE$53,0)","v":0},{"$f":"+IFERROR($BF$49-$BF$53,0)","v":0},{"$f":"+IFERROR($BG$49-$BG$53,0)","v":0},{"$f":"+IFERROR($BH$49-$BH$53,0)","v":0},{"$f":"+IFERROR($BI$49-$BI$53,0)","v":0},{"$f":"+IFERROR($BJ$49-$BJ$53,0)","v":0},{"$f":"+IFERROR($BK$49-$BK$53,0)","v":0},{"$f":"+IFERROR($BL$49-$BL$53,0)","v":0},{"$f":"+IFERROR($BM$49-$BM$53,0)","v":0},{"$f":"+IFERROR($BN$49-$BN$53,0)","v":0},{"$f":"+IFERROR($BO$49-$BO$53,0)","v":0},{"$f":"+IFERROR($BP$49-$BP$53,0)","v":0},{"$f":"+IFERROR($BQ$49-$BQ$53,0)","v":0},{"$f":"+IFERROR($BR$49-$BR$53,0)","v":0},{"$f":"+IFERROR($BS$49-$BS$53,0)","v":0},{"$f":"+IFERROR($BT$49-$BT$53,0)","v":0},{"$f":"+IFERROR($BU$49-$BU$53,0)","v":0},{"$f":"+IFERROR($BV$49-$BV$53,0)","v":0},{"$f":"+IFERROR($BW$49-$BW$53,0)","v":0},{"$f":"+IFERROR($BX$49-$BX$53,0)","v":0},{"$f":"+IFERROR($BY$49-$BY$53,0)","v":0},{"$f":"+IFERROR($BZ$49-$BZ$53,0)","v":0},{"$f":"+IFERROR($CA$49-$CA$53,0)","v":0},{"$f":"+IFERROR($CB$49-$CB$53,0)","v":0},{"$f":"+IFERROR($CC$49-$CC$53,0)","v":0},{"$f":"+IFERROR($CD$49-$CD$53,0)","v":0},{"$f":"+IFERROR($CE$49-$CE$53,0)","v":0},{"$f":"+IFERROR($CF$49-$CF$53,0)","v":0},{"$f":"+IFERROR($CG$49-$CG$53,0)","v":0},{"$f":"+IFERROR($CH$49-$CH$53,0)","v":0},{"$f":"+IFERROR($CI$49-$CI$53,0)","v":0},{"$f":"+IFERROR($CJ$49-$CJ$53,0)","v":0},{"$f":"+IFERROR($CK$49-$CK$53,0)","v":0},{"$f":"+IFERROR($CL$49-$CL$53,0)","v":0},{"$f":"+IFERROR($CM$49-$CM$53,0)","v":0},{"$f":"+IFERROR($CN$49-$CN$53,0)","v":0},{"$f":"+IFERROR($CO$49-$CO$53,0)","v":0},{"$f":"+IFERROR($CP$49-$CP$53,0)","v":0},{"$f":"+IFERROR($CQ$49-$CQ$53,0)","v":0},{"$f":"+IFERROR($CR$49-$CR$53,0)","v":0},{"$f":"+IFERROR($CS$49-$CS$53,0)","v":0},{"$f":"+IFERROR($CT$49-$CT$53,0)","v":0},{"$f":"+IFERROR($CU$49-$CU$53,0)","v":0},{"$f":"+IFERROR($CV$49-$CV$53,0)","v":0},{"$f":"+IFERROR($CW$49-$CW$53,0)","v":0},{"$f":"+IFERROR($CX$49-$CX$53,0)","v":0},{"$f":"+IFERROR($CY$49-$CY$53,0)","v":0},{"$f":"+IFERROR($CZ$49-$CZ$53,0)","v":0},{"$f":"+IFERROR($DA$49-$DA$53,0)","v":0}]
["Net cash outflows due to acq. of nonfin. asssets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash outflows due to acq. of nonfin. asssets",null,{"$f":"+$BD$60-$BD$61","v":0},{"$f":"+$BE$60-$BE$61","v":0},{"$f":"+$BF$60-$BF$61","v":0},{"$f":"+$BG$60-$BG$61","v":0},{"$f":"+$BH$60-$BH$61","v":0},{"$f":"+$BI$60-$BI$61","v":0},{"$f":"+$BJ$60-$BJ$61","v":0},{"$f":"+$BK$60-$BK$61","v":0},{"$f":"+$BL$60-$BL$61","v":0},{"$f":"+$BM$60-$BM$61","v":0},{"$f":"+$BN$60-$BN$61","v":0},{"$f":"+$BO$60-$BO$61","v":0},{"$f":"+$BP$60-$BP$61","v":0},{"$f":"+$BQ$60-$BQ$61","v":0},{"$f":"+$BR$60-$BR$61","v":0},{"$f":"+$BS$60-$BS$61","v":0},{"$f":"+$BT$60-$BT$61","v":0},{"$f":"+$BU$60-$BU$61","v":0},{"$f":"+$BV$60-$BV$61","v":0},{"$f":"+$BW$60-$BW$61","v":0},{"$f":"+$BX$60-$BX$61","v":0},{"$f":"+$BY$60-$BY$61","v":0},{"$f":"+$BZ$60-$BZ$61","v":0},{"$f":"+$CA$60-$CA$61","v":0},{"$f":"+$CB$60-$CB$61","v":0},{"$f":"+$CC$60-$CC$61","v":0},{"$f":"+$CD$60-$CD$61","v":0},{"$f":"+$CE$60-$CE$61","v":0},{"$f":"+$CF$60-$CF$61","v":0},{"$f":"+$CG$60-$CG$61","v":0},{"$f":"+$CH$60-$CH$61","v":0},{"$f":"+$CI$60-$CI$61","v":0},{"$f":"+$CJ$60-$CJ$61","v":0},{"$f":"+$CK$60-$CK$61","v":0},{"$f":"+$CL$60-$CL$61","v":0},{"$f":"+$CM$60-$CM$61","v":0},{"$f":"+$CN$60-$CN$61","v":0},{"$f":"+$CO$60-$CO$61","v":0},{"$f":"+$CP$60-$CP$61","v":0},{"$f":"+$CQ$60-$CQ$61","v":0},{"$f":"+$CR$60-$CR$61","v":0},{"$f":"+$CS$60-$CS$61","v":0},{"$f":"+$CT$60-$CT$61","v":0},{"$f":"+$CU$60-$CU$61","v":0},{"$f":"+$CV$60-$CV$61","v":0},{"$f":"+$CW$60-$CW$61","v":0},{"$f":"+$CX$60-$CX$61","v":0},{"$f":"+$CY$60-$CY$61","v":0},{"$f":"+$CZ$60-$CZ$61","v":0},{"$f":"+$DA$60-$DA$61","v":0}]
["(+) Acquisitions",null,{"$f":"IFERROR(C130+C200+C270+C340+C410+C480+C550+C620+C690+C760+C830+C900+C970+C1040+C1110+C1180+C1250+C1320+C1390+C1460+C1530+C1600+C1670+C1740+C1810+C1880+C1950+C2020+C2090+C2160,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI130+AI200+AI270+AI340+AI410+AI480+AI550+AI620+AI690+AI760+AI830+AI900+AI970+AI1040+AI1110+AI1180+AI1250+AI1320+AI1390+AI1460+AI1530+AI1600+AI1670+AI1740+AI1810+AI1880+AI1950+AI2020+AI2090+AI2160,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"(+) Acquisitions"]
["(-)  Disposals",null,{"$f":"IFERROR(C131+C201+C271+C341+C411+C481+C551+C621+C691+C761+C831+C901+C971+C1041+C1111+C1181+C1251+C1321+C1391+C1461+C1531+C1601+C1671+C1741+C1811+C1881+C1951+C2021+C2091+C2161,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI131+AI201+AI271+AI341+AI411+AI481+AI551+AI621+AI691+AI761+AI831+AI901+AI971+AI1041+AI1111+AI1181+AI1251+AI1321+AI1391+AI1461+AI1531+AI1601+AI1671+AI1741+AI1811+AI1881+AI1951+AI2021+AI2091+AI2161,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"(-)  Disposals"]
["Cash deficit",null,{"$f":"IFERROR(BD62+C202+C272+C342+C412+C482+C552+C622+C692+C762+C832+C902+C972+C1042+C1112+C1182+C1252+C1322+C1392+C1462+C1532+C1602+C1672+C1742+C1812+C1882+C1952+C2022+C2092+C2162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CJ62+AI202+AI272+AI342+AI412+AI482+AI552+AI622+AI692+AI762+AI832+AI902+AI972+AI1042+AI1112+AI1182+AI1252+AI1322+AI1392+AI1462+AI1532+AI1602+AI1672+AI1742+AI1812+AI1882+AI1952+AI2022+AI2092+AI2162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cash balance /deficit ",null,{"$f":"+$BD$58+$BD$59","v":0},{"$f":"+$BE$58+$BE$59","v":0},{"$f":"+$BF$58+$BF$59","v":0},{"$f":"+$BG$58+$BG$59","v":0},{"$f":"+$BH$58+$BH$59","v":0},{"$f":"+$BI$58+$BI$59","v":0},{"$f":"+$BJ$58+$BJ$59","v":0},{"$f":"+$BK$58+$BK$59","v":0},{"$f":"+$BL$58+$BL$59","v":0},{"$f":"+$BM$58+$BM$59","v":0},{"$f":"+$BN$58+$BN$59","v":0},{"$f":"+$BO$58+$BO$59","v":0},{"$f":"+$BP$58+$BP$59","v":0},{"$f":"+$BQ$58+$BQ$59","v":0},{"$f":"+$BR$58+$BR$59","v":0},{"$f":"+$BS$58+$BS$59","v":0},{"$f":"+$BT$58+$BT$59","v":0},{"$f":"+$BU$58+$BU$59","v":0},{"$f":"+$BV$58+$BV$59","v":0},{"$f":"+$BW$58+$BW$59","v":0},{"$f":"+$BX$58+$BX$59","v":0},{"$f":"+$BY$58+$BY$59","v":0},{"$f":"+$BZ$58+$BZ$59","v":0},{"$f":"+$CA$58+$CA$59","v":0},{"$f":"+$CB$58+$CB$59","v":0},{"$f":"+$CC$58+$CC$59","v":0},{"$f":"+$CD$58+$CD$59","v":0},{"$f":"+$CE$58+$CE$59","v":0},{"$f":"+$CF$58+$CF$59","v":0},{"$f":"+$CG$58+$CG$59","v":0},{"$f":"+$CH$58+$CH$59","v":0},{"$f":"+$CI$58+$CI$59","v":0},{"$f":"+$CJ$58+$CJ$59","v":0},{"$f":"+$CK$58+$CK$59","v":0},{"$f":"+$CL$58+$CL$59","v":0},{"$f":"+$CM$58+$CM$59","v":0},{"$f":"+$CN$58+$CN$59","v":0},{"$f":"+$CO$58+$CO$59","v":0},{"$f":"+$CP$58+$CP$59","v":0},{"$f":"+$CQ$58+$CQ$59","v":0},{"$f":"+$CR$58+$CR$59","v":0},{"$f":"+$CS$58+$CS$59","v":0},{"$f":"+$CT$58+$CT$59","v":0},{"$f":"+$CU$58+$CU$59","v":0},{"$f":"+$CV$58+$CV$59","v":0},{"$f":"+$CW$58+$CW$59","v":0},{"$f":"+$CX$58+$CX$59","v":0},{"$f":"+$CY$58+$CY$59","v":0},{"$f":"+$CZ$58+$CZ$59","v":0},{"$f":"+$DA$58+$DA$59","v":0}]
["Change in financial assets (excluding cash)",null,{"$f":"IFERROR(C133+C203+C273+C343+C413+C483+C553+C623+C693+C763+C833+C903+C973+C1043+C1113+C1183+C1253+C1323+C1393+C1463+C1533+C1603+C1673+C1743+C1813+C1883+C1953+C2023+C2093+C2163,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI133+AI203+AI273+AI343+AI413+AI483+AI553+AI623+AI693+AI763+AI833+AI903+AI973+AI1043+AI1113+AI1183+AI1253+AI1323+AI1393+AI1463+AI1533+AI1603+AI1673+AI1743+AI1813+AI1883+AI1953+AI2023+AI2093+AI2163,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Change in financial asset (excluding cash)"]
["….",null,{"$f":"IFERROR(C134+C204+C274+C344+C414+C484+C554+C624+C694+C764+C834+C904+C974+C1044+C1114+C1184+C1254+C1324+C1394+C1464+C1534+C1604+C1674+C1744+C1814+C1884+C1954+C2024+C2094+C2164,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI134+AI204+AI274+AI344+AI414+AI484+AI554+AI624+AI694+AI764+AI834+AI904+AI974+AI1044+AI1114+AI1184+AI1254+AI1324+AI1394+AI1464+AI1534+AI1604+AI1674+AI1744+AI1814+AI1884+AI1954+AI2024+AI2094+AI2164,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"…."]
["Loans",null,{"$f":"IFERROR(C135+C205+C275+C345+C415+C485+C555+C625+C695+C765+C835+C905+C975+C1045+C1115+C1185+C1255+C1325+C1395+C1465+C1535+C1605+C1675+C1745+C1815+C1885+C1955+C2025+C2095+C2165,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI135+AI205+AI275+AI345+AI415+AI485+AI555+AI625+AI695+AI765+AI835+AI905+AI975+AI1045+AI1115+AI1185+AI1255+AI1325+AI1395+AI1465+AI1535+AI1605+AI1675+AI1745+AI1815+AI1885+AI1955+AI2025+AI2095+AI2165,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans"]
["Other",null,{"$f":"IFERROR(C136+C206+C276+C346+C416+C486+C556+C626+C696+C766+C836+C906+C976+C1046+C1116+C1186+C1256+C1326+C1396+C1466+C1536+C1606+C1676+C1746+C1816+C1886+C1956+C2026+C2096+C2166,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI136+AI206+AI276+AI346+AI416+AI486+AI556+AI626+AI696+AI766+AI836+AI906+AI976+AI1046+AI1116+AI1186+AI1256+AI1326+AI1396+AI1466+AI1536+AI1606+AI1676+AI1746+AI1816+AI1886+AI1956+AI2026+AI2096+AI2166,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Change in Liabilities",null,{"$f":"IFERROR(C137+C207+C277+C347+C417+C487+C557+C627+C697+C767+C837+C907+C977+C1047+C1117+C1187+C1257+C1327+C1397+C1467+C1537+C1607+C1677+C1747+C1817+C1887+C1957+C2027+C2097+C2167,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI137+AI207+AI277+AI347+AI417+AI487+AI557+AI627+AI697+AI767+AI837+AI907+AI977+AI1047+AI1117+AI1187+AI1257+AI1327+AI1397+AI1467+AI1537+AI1607+AI1677+AI1747+AI1817+AI1887+AI1957+AI2027+AI2097+AI2167,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Change in Liabilities"]
["Loans",null,{"$f":"IFERROR(C138+C208+C278+C348+C418+C488+C558+C628+C698+C768+C838+C908+C978+C1048+C1118+C1188+C1258+C1328+C1398+C1468+C1538+C1608+C1678+C1748+C1818+C1888+C1958+C2028+C2098+C2168,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI138+AI208+AI278+AI348+AI418+AI488+AI558+AI628+AI698+AI768+AI838+AI908+AI978+AI1048+AI1118+AI1188+AI1258+AI1328+AI1398+AI1468+AI1538+AI1608+AI1678+AI1748+AI1818+AI1888+AI1958+AI2028+AI2098+AI2168,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loans"]
["Other",null,{"$f":"IFERROR(C139+C209+C279+C349+C419+C489+C559+C629+C699+C769+C839+C909+C979+C1049+C1119+C1189+C1259+C1329+C1399+C1469+C1539+C1609+C1679+C1749+C1819+C1889+C1959+C2029+C2099+C2169,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI139+AI209+AI279+AI349+AI419+AI489+AI559+AI629+AI699+AI769+AI839+AI909+AI979+AI1049+AI1119+AI1189+AI1259+AI1329+AI1399+AI1469+AI1539+AI1609+AI1679+AI1749+AI1819+AI1889+AI1959+AI2029+AI2099+AI2169,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other"]
["Memo items:",null,{"$f":"IFERROR(C140+C210+C280+C350+C420+C490+C560+C630+C700+C770+C840+C910+C980+C1050+C1120+C1190+C1260+C1330+C1400+C1470+C1540+C1610+C1680+C1750+C1820+C1890+C1960+C2030+C2100+C2170,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI140+AI210+AI280+AI350+AI420+AI490+AI560+AI630+AI700+AI770+AI840+AI910+AI980+AI1050+AI1120+AI1190+AI1260+AI1330+AI1400+AI1470+AI1540+AI1610+AI1680+AI1750+AI1820+AI1890+AI1960+AI2030+AI2100+AI2170,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Memo items:"]
["Stock of cash",null,{"$f":"IFERROR(C141+C211+C281+C351+C421+C491+C561+C631+C701+C771+C841+C911+C981+C1051+C1121+C1191+C1261+C1331+C1401+C1471+C1541+C1611+C1681+C1751+C1821+C1891+C1961+C2031+C2101+C2171,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI141+AI211+AI281+AI351+AI421+AI491+AI561+AI631+AI701+AI771+AI841+AI911+AI981+AI1051+AI1121+AI1191+AI1261+AI1331+AI1401+AI1471+AI1541+AI1611+AI1681+AI1751+AI1821+AI1891+AI1961+AI2031+AI2101+AI2171,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Stock of cash"]

{"sheet":"Template","index":5,"n_rows":760,"n_cols":54,"rows_kept":760,"cut":false,"hidden":true,"merged":[[1,0,1,51],[108,0,108,51],[10,1,10,3],[38,0,39,6],[40,0,41,6],[43,12,50,17],[55,0,56,0],[55,1,56,1],[55,2,56,2],[55,3,55,4],[55,6,55,7],[76,0,77,0],[82,0,83,0],[4,0,4,51],[23,0,23,51],[2,0,2,51],[38,7,39,7],[40,7,41,7],[658,6,659,10],[172,0,172,51],[238,0,238,51],[301,0,301,51],[460,0,460,51],[619,0,619,51],[645,0,645,51],[646,1,646,17],[650,10,650,11],[657,6,657,7],[54,3,54,4],[54,6,54,7]]}
[null,null,{"$f":"+IF($B$33>C69,0,IF($B$33=C69,1,B1+1))","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,"hide",6]
[]
[{"$f":"IFERROR(IF(OR(S36=TRUE,S38=TRUE),\"PLEASE RECALCULATE THE EFFECTIVE INTEREST RATE\",\"\"),\"\")","v":""}]
[null,{"$f":"IF(IF($BB$1=5, B69,B303)<>\"Year\",\"\",IF($BB$1=5, B69,C303))","v":""},{"$f":"IF($BB$1=5, C69,C303)","v":"Year"},{"$f":"IF($BB$1=5, D69,D303)","v":0},{"$f":"IF($BB$1=5, E69,E303)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["(1) SUMMARY OF PROJECT"]
[]
["Contract",null,null,null,null,"Financial structure",null,null,null,null,null,null,null,"Government's guarantees"]
["Period:",{"$f":"TEXT(start_year_concession&\" -\",1)","v":" -"},{"$f":"+start_year_concession+contract_length-1","v":-1},null,null,"Debt",null,null,{"$f":"+share_debt_financing","v":0},"of investment costs",null,null,null,"Revenue guarantee",null,null,null,{"$f":"IF(ISBLANK(D640:AZ640),\"\",IFERROR(0,+SUM(D640:AZ640)/SUM(D630:AZ630)))","v":0},"of total revenue"]
["Contract type:",{"$f":"+B32","v":0},null,null,null,"Interest rate",null,null,{"$f":"+interest_rate","v":0},null,null,null,null,"Debt guarantee",null,null,null,{"$f":"$B$624","v":0},"of total private debt"]
["Concession life",{"$f":"+contract_length","v":0},"years"]
["How the project is funded?",null,null,null,null,"Financial ratios",null,null,null,null,null,null,null,"Fiscal Commitments and Contingent Liabilities"]
[null,null,null,null,null,"ROE from cash flows",null,null,{"$f":"+C169","v":{"$error":"#NUM!"}},null,null,null,null,"Government payments",null,null,null,{"$f":"+SUM(IS_revenues_availability_payment)","v":0},{"$f":"+\" million \"&currency","v":" million "}]
[null,null,null,null,null,"Implicit ROE",null,null,{"$f":"+(WACC-interest_rate*share_debt_financing)/(1-share_debt_financing)","v":0},null,null,null,null,"Tariff collection",null,null,null,{"$f":"+SUM(IS_revenues_tariff)","v":0},{"$f":"+\" million \"&currency","v":" million "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt guarantee",null,null,null,{"$f":"+R9*MAX(final_debt)","v":0},{"$f":"+\" million \"&currency","v":" million "}]
[null,null,null,null,null,"Funding structure",null,null,null,null,null,null,null,"Revenue guarantee",null,null,null,{"$f":"+SUM(input_revenue_guarantee)","v":0},{"$f":"+\" million \"&currency","v":" million "}]
[null,null,null,null,null,"User tariffs",null,null,{"$f":"1-share_cost_government_funded","v":{"$error":"#DIV/0!"}},"of total revenue"]
[null,null,null,null,null,"Government payments",null,null,{"$f":"+SUM($C$114:$AZ$114)/SUM($C$114:$AZ$114,$C$113:$AZ$113)","v":{"$error":"#DIV/0!"}},"of total revenue"]
[]
[null,null,null,null,null,"Construction"]
[null,null,null,null,null,"Total construction costs",null,null,{"$f":"+SUM(total_construction_cost)","v":0},{"$f":"+\" million \"&currency","v":" million "}]
[null,null,null,null,null,"Number of assets",null,null,{"$f":"+K40","v":0}]
[null,null,null,null,null,"Construction period",null,null,{"$f":"+MAX(construction_period)","v":0},"years"]
[]
["(2) PROJECT DATA"]
[]
[]
[]
[]
[]
["General"]
["Name of the project",null,null,null,"Financing",null,null,null,null,null,null,null,null,"Other parameters",null,null,null,null,null,1]
["Type of project",null,null,null,"Government shareholding",null,null,null,null,null,null,null,null,"Effective interest rate",null,null,null,null,null,0]
["Start year - concession (e.g. 2015)",null,null,null,"Share of investment costs financed by debt ",null,null,null,null,null,null,null,null,"Corporate income tax rate",null,null,null,null,null,0]
["Length of contract",null,null,null,"Interest rate on loans",null,null,null,null,null,null,null,null,"Imported components of assets",null,null,null,null,null,0]
["Currency","DOM",null,null,"Share of debt in FX (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ROUND(T36-T37,3)<>0,T37<>0),TRUE)","v":false},{"$f":"SUM((GFS_lending_borrowing))","v":0}]
[null,null,null,null,null,"Who is in control of the PPP related asset?",null,null,null,null,null,null,null,"Capital tranfer",{"$f":"+IF(H37=\"Private Partner\",TRUE,FALSE)","v":false},null,null,null,{"$f":"IF(B11=\"Combined\",TRUE)","v":false},{"$f":"-SUM(GCF_availability_payment)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Scope",{"$f":"+IF(OR(Government_has_control_over_asset=\"No\",Government_has_interest_over_asset=\"No\"),TRUE,FALSE)","v":false},null,null,null,{"$f":"IF(AND(WACC<>T38,T37=0,S37=FALSE),TRUE)","v":{"$error":"#NUM!"}},{"$f":"IRR(CF_before_financing)","v":{"$error":"#NUM!"}}]
["1. Does the public sector control or regulate what services the private company must provide with the asset, to whom it must provide them, and at what price?",null,null,null,null,null,null,null,null,"Number of assets"]
[]
["2. Does the public sector maintain any significant residual interest in the asset at the end of the contract?"]
[]
[]
["Asset parameters","Asset1","Asset2","Asset3","Asset4","Asset5","Asset6","Asset7","Asset8","Asset9","Asset10",null,"This project is out of the scope of the accounting standard used in this spreadsheet"]
["Name of asset:"]
["Construction period (total number of years):"]
["Year construction begins (e.g. year \"3\" of contract)"]
["Useful life (total number of years):"]
[{"$f":"\"Total construction cost (million \"&currency&\"): \"","v":"Total construction cost (million ): "}]
[{"$f":"\"Land cost paid by the private partner (million \"&currency&\"): \"","v":"Land cost paid by the private partner (million ): "}]
[{"$f":"\"Residual value (million of \"&currency&\"): \"","v":"Residual value (million of ): "},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset1=contract_length+year1_operation_Asset1-1,0,IF(useful_life_Asset1>contract_length+year1_operation_Asset1-1,(input_construction_cost_Asset1/useful_life_Asset1)*(useful_life_Asset1-contract_length+year1_operation_Asset1-1),(input_construction_cost_Asset1/useful_life_Asset1)*(ROUNDUP((contract_length+year1_operation_Asset1-1)/useful_life_Asset1,0)*useful_life_Asset1-contract_length+year1_operation_Asset1-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset2=contract_length+year1_operation_Asset2-1,0,IF(useful_life_Asset2>contract_length+year1_operation_Asset2-1,(input_construction_cost_Asset2/useful_life_Asset2)*(useful_life_Asset2-contract_length+year1_operation_Asset2-1),(input_construction_cost_Asset2/useful_life_Asset2)*(ROUNDUP((contract_length+year1_operation_Asset2-1)/useful_life_Asset2,0)*useful_life_Asset2-contract_length+year1_operation_Asset2-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset3=contract_length+year1_operation_Asset3-1,0,IF(useful_life_Asset3>contract_length+year1_operation_Asset3-1,(input_construction_cost_Asset3/useful_life_Asset3)*(useful_life_Asset3-contract_length+year1_operation_Asset3-1),(input_construction_cost_Asset3/useful_life_Asset3)*(ROUNDUP((contract_length+year1_operation_Asset3-1)/useful_life_Asset3,0)*useful_life_Asset3-contract_length+year1_operation_Asset3-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset4=contract_length+year1_operation_Asset4-1,0,IF(useful_life_Asset4>contract_length+year1_operation_Asset4-1,(input_construction_cost_Asset4/useful_life_Asset4)*(useful_life_Asset4-contract_length+year1_operation_Asset4-1),(input_construction_cost_Asset4/useful_life_Asset4)*(ROUNDUP((contract_length+year1_operation_Asset4-1)/useful_life_Asset4,0)*useful_life_Asset4-contract_length+year1_operation_Asset4-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset5=contract_length+year1_operation_Asset5-1,0,IF(useful_life_Asset5>contract_length+year1_operation_Asset5-1,(input_construction_cost_Asset5/useful_life_Asset5)*(useful_life_Asset5-contract_length+year1_operation_Asset5-1),(input_construction_cost_Asset5/useful_life_Asset5)*(ROUNDUP((contract_length+year1_operation_Asset5-1)/useful_life_Asset5,0)*useful_life_Asset5-contract_length+year1_operation_Asset5-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset6=contract_length+year1_operation_Asset6-1,0,IF(useful_life_Asset6>contract_length+year1_operation_Asset6-1,(input_construction_cost_Asset6/useful_life_Asset6)*(useful_life_Asset6-contract_length+year1_operation_Asset6-1),(input_construction_cost_Asset6/useful_life_Asset6)*(ROUNDUP((contract_length+year1_operation_Asset6-1)/useful_life_Asset6,0)*useful_life_Asset6-contract_length+year1_operation_Asset6-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset7=contract_length+year1_operation_Asset7-1,0,IF(useful_life_Asset7>contract_length+year1_operation_Asset7-1,(input_construction_cost_Asset7/useful_life_Asset7)*(useful_life_Asset7-contract_length+year1_operation_Asset7-1),(input_construction_cost_Asset7/useful_life_Asset7)*(ROUNDUP((contract_length+year1_operation_Asset7-1)/useful_life_Asset7,0)*useful_life_Asset7-contract_length+year1_operation_Asset7-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset8=contract_length+year1_operation_Asset8-1,0,IF(useful_life_Asset8>contract_length+year1_operation_Asset8-1,(input_construction_cost_Asset8/useful_life_Asset8)*(useful_life_Asset8-contract_length+year1_operation_Asset8-1),(input_construction_cost_Asset8/useful_life_Asset8)*(ROUNDUP((contract_length+year1_operation_Asset8-1)/useful_life_Asset8,0)*useful_life_Asset8-contract_length+year1_operation_Asset8-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset9=contract_length+year1_operation_Asset9-1,0,IF(useful_life_Asset9>contract_length+year1_operation_Asset9-1,(input_construction_cost_Asset9/useful_life_Asset9)*(useful_life_Asset9-contract_length+year1_operation_Asset9-1),(input_construction_cost_Asset9/useful_life_Asset9)*(ROUNDUP((contract_length+year1_operation_Asset9-1)/useful_life_Asset9,0)*useful_life_Asset9-contract_length+year1_operation_Asset9-1)))),0)","v":0},{"$f":"IFERROR(IF(useful_life_Asset1=\"\",0,IF(useful_life_Asset10=contract_length+year1_operation_Asset10-1,0,IF(useful_life_Asset10>contract_length+year1_operation_Asset10-1,(input_construction_cost_Asset10/useful_life_Asset10)*(useful_life_Asset10-contract_length+year1_operation_Asset10-1),(input_construction_cost_Asset10/useful_life_Asset10)*(ROUNDUP((contract_length+year1_operation_Asset10-1)/useful_life_Asset10,0)*useful_life_Asset10-contract_length+year1_operation_Asset10-1)))),0)","v":0}]
["Year operation begins (e.g. year \"3\" of contract)",{"$f":"+construction_period_Asset1+year1_construction_Asset1","v":0},{"$f":"+year1_construction_Asset2+construction_period_Asset2","v":0},{"$f":"+year1_construction_Asset3+construction_period_Asset3","v":0},{"$f":"+year1_construction_Asset4+construction_period_Asset4","v":0},{"$f":"+year1_construction_Asset5+construction_period_Asset5","v":0},{"$f":"+year1_construction_Asset6+construction_period_Asset6","v":0},{"$f":"+year1_construction_Asset7+construction_period_Asset7","v":0},{"$f":"+year1_construction_Asset8+construction_period_Asset8","v":0},{"$f":"+year1_construction_Asset9+construction_period_Asset9","v":0},{"$f":"+year1_construction_Asset10+construction_period_Asset10","v":0}]
[]
[null,"Number of services",null,null,1,2]
[null,null,null,"(Thousands)",null,null,"(Thousands)"]
["Name of service","Unit (e.g. cars, pax, TEU, etc)","Start year\n(e.g. year \"3\" of contract)","User-funded",null,null,"Government funded"]
[null,null,null,"Initial Price","Initial Demand",null,"Initial Price","Initial Demand"]
["Service 1"]
["Service 2"]
["Service 3"]
["Service 4"]
["Service 5"]
["Service 6"]
["Service 7"]
["Service 8"]
["Service 9"]
["Service 10"]
[]
[null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+C69+1","v":1},{"$f":"+D69+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AG69+1","v":31},32,33,34,35,{"$f":"+AL69+1","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49]
["Operation and Maintenance Costs",null,{"$f":"\"millions \"&currency","v":"millions "}]
["Maintenance                         Millions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA71=\"hide\",TRUE)","v":false}]
["Operation                         Millions"]
["User fees for government                         Millions"]
["Royalties                         Millions"]
["Other payments to  government                         Millions"]
["Other costs                         Millions"]
["Government's payments and guarantees     ",null,{"$f":"\"millions \"&currency","v":"millions "},{"$f":"IF(B77=1,\"↓↓ This option is not factored into the sensitivity analysis ↓↓\",\"\")","v":""}]
[]
[]
["Revenue guarantee",null,{"$f":"+D641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other government payment (e.g. lump sum, subsidy, etc.)"]
["Tariffs",null,{"$f":"\"millions \"&currency","v":"millions "},{"$f":"IF(B83=1,\"↓↓ This option is not factored into the sensitivity analysis ↓↓\",\"\")","v":""}]
[]
["Construction costs",null,{"$f":"\"million \"&currency","v":"million "}]
["Land - Asset 1",null,{"$f":"+IF(Years=year1_construction_Asset1,input_land_cost_Asset1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 2",null,{"$f":"+IF(Years=year1_construction_Asset2,input_land_cost_Asset2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 3",null,{"$f":"+IF(Years=year1_construction_Asset3,input_land_cost_Asset3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 4",null,{"$f":"+IF(Years=year1_construction_Asset4,input_land_cost_Asset4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 5",null,{"$f":"+IF(Years=year1_construction_Asset5,input_land_cost_Asset5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 6",null,{"$f":"+IF(Years=year1_construction_Asset6,input_land_cost_Asset6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 7",null,{"$f":"+IF(Years=year1_construction_Asset7,input_land_cost_Asset7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 8",null,{"$f":"+IF(Years=year1_construction_Asset8,input_land_cost_Asset8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 9",null,{"$f":"+IF(Years=year1_construction_Asset9,input_land_cost_Asset9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land - Asset 10",null,{"$f":"+IF(Years=year1_construction_Asset10,input_land_cost_Asset10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 1",null,{"$f":"+IF(MOD(Years-year1_construction_Asset1,IF(useful_life_Asset1=\"\",1,useful_life_Asset1))<IF(construction_period_Asset1=\"\",1,construction_period_Asset1),input_construction_cost_Asset1/IF(construction_period_Asset1=\"\",1,construction_period_Asset1),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset1,IF(useful_life_Asset1=\"\",1,useful_life_Asset1))<IF(construction_period_Asset1=\"\",1,construction_period_Asset1),input_construction_cost_Asset1/IF(construction_period_Asset1=\"\",1,construction_period_Asset1),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 2",null,{"$f":"+IF(MOD(Years-year1_construction_Asset2,IF(useful_life_Asset2=\"\",1,useful_life_Asset2))<IF(construction_period_Asset2=\"\",1,construction_period_Asset2),input_construction_cost_Asset2/IF(construction_period_Asset2=\"\",1,construction_period_Asset2),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset2,IF(useful_life_Asset2=\"\",1,useful_life_Asset2))<IF(construction_period_Asset2=\"\",1,construction_period_Asset2),input_construction_cost_Asset2/IF(construction_period_Asset2=\"\",1,construction_period_Asset2),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 3",null,{"$f":"+IF(MOD(Years-year1_construction_Asset3,IF(useful_life_Asset3=\"\",1,useful_life_Asset3))<IF(construction_period_Asset3=\"\",1,construction_period_Asset3),input_construction_cost_Asset3/IF(construction_period_Asset3=\"\",1,construction_period_Asset3),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset3,IF(useful_life_Asset3=\"\",1,useful_life_Asset3))<IF(construction_period_Asset3=\"\",1,construction_period_Asset3),input_construction_cost_Asset3/IF(construction_period_Asset3=\"\",1,construction_period_Asset3),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 4",null,{"$f":"+IF(MOD(Years-year1_construction_Asset4,IF(useful_life_Asset4=\"\",1,useful_life_Asset4))<IF(construction_period_Asset4=\"\",1,construction_period_Asset4),input_construction_cost_Asset4/IF(construction_period_Asset4=\"\",1,construction_period_Asset4),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset4,IF(useful_life_Asset4=\"\",1,useful_life_Asset4))<IF(construction_period_Asset4=\"\",1,construction_period_Asset4),input_construction_cost_Asset4/IF(construction_period_Asset4=\"\",1,construction_period_Asset4),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 5",null,{"$f":"+IF(MOD(Years-year1_construction_Asset5,IF(useful_life_Asset5=\"\",1,useful_life_Asset5))<IF(construction_period_Asset5=\"\",1,construction_period_Asset5),input_construction_cost_Asset5/IF(construction_period_Asset5=\"\",1,construction_period_Asset5),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset5,IF(useful_life_Asset5=\"\",1,useful_life_Asset5))<IF(construction_period_Asset5=\"\",1,construction_period_Asset5),input_construction_cost_Asset5/IF(construction_period_Asset5=\"\",1,construction_period_Asset5),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 6",null,{"$f":"+IF(MOD(Years-year1_construction_Asset6,IF(useful_life_Asset6=\"\",1,useful_life_Asset6))<IF(construction_period_Asset6=\"\",1,construction_period_Asset6),input_construction_cost_Asset6/IF(construction_period_Asset6=\"\",1,construction_period_Asset6),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset6,IF(useful_life_Asset6=\"\",1,useful_life_Asset6))<IF(construction_period_Asset6=\"\",1,construction_period_Asset6),input_construction_cost_Asset6/IF(construction_period_Asset6=\"\",1,construction_period_Asset6),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 7",null,{"$f":"+IF(MOD(Years-year1_construction_Asset7,IF(useful_life_Asset7=\"\",1,useful_life_Asset7))<IF(construction_period_Asset7=\"\",1,construction_period_Asset7),input_construction_cost_Asset7/IF(construction_period_Asset7=\"\",1,construction_period_Asset7),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset7,IF(useful_life_Asset7=\"\",1,useful_life_Asset7))<IF(construction_period_Asset7=\"\",1,construction_period_Asset7),input_construction_cost_Asset7/IF(construction_period_Asset7=\"\",1,construction_period_Asset7),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 8",null,{"$f":"+IF(MOD(Years-year1_construction_Asset8,IF(useful_life_Asset8=\"\",1,useful_life_Asset8))<IF(construction_period_Asset8=\"\",1,construction_period_Asset8),input_construction_cost_Asset8/IF(construction_period_Asset8=\"\",1,construction_period_Asset8),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset8,IF(useful_life_Asset8=\"\",1,useful_life_Asset8))<IF(construction_period_Asset8=\"\",1,construction_period_Asset8),input_construction_cost_Asset8/IF(construction_period_Asset8=\"\",1,construction_period_Asset8),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 9",null,{"$f":"+IF(MOD(Years-year1_construction_Asset9,IF(useful_life_Asset9=\"\",1,useful_life_Asset9))<IF(construction_period_Asset9=\"\",1,construction_period_Asset9),input_construction_cost_Asset9/IF(construction_period_Asset9=\"\",1,construction_period_Asset9),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset9,IF(useful_life_Asset9=\"\",1,useful_life_Asset9))<IF(construction_period_Asset9=\"\",1,construction_period_Asset9),input_construction_cost_Asset9/IF(construction_period_Asset9=\"\",1,construction_period_Asset9),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 10",null,{"$f":"+IF(MOD(Years-year1_construction_Asset10,IF(useful_life_Asset10=\"\",1,useful_life_Asset10))<IF(construction_period_Asset10=\"\",1,construction_period_Asset10),input_construction_cost_Asset10/IF(construction_period_Asset10=\"\",1,construction_period_Asset10),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(MOD(Years-year1_construction_Asset10,IF(useful_life_Asset10=\"\",1,useful_life_Asset10))<IF(construction_period_Asset10=\"\",1,construction_period_Asset10),input_construction_cost_Asset10/IF(construction_period_Asset10=\"\",1,construction_period_Asset10),0)*IF(Years<=contract_length,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"+SUM(C86:C105)","v":0},{"$f":"+SUM(D86:D105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["(3) CONCESSIONAIRE'S STATEMENTS"]
[null,"Year",{"$f":"+C69","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["INCOME STATEMENT",null,{"$f":"\"millions \"&currency","v":"millions "}]
["Revenues",null,{"$f":"+IS_revenues_tariff+IS_revenues_availability_payment+IS_revenue_guarantee_payment+IS_other_gob_payment","v":0},{"$f":"+IS_revenues_tariff+IS_revenues_availability_payment+IS_revenue_guarantee_payment","v":0},0,0,{"$f":"+IS_revenues_tariff+IS_revenues_availability_payment+IS_revenue_guarantee_payment","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IS_revenues_tariff+IS_revenues_availability_payment+IS_revenue_guarantee_payment","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Users' tariff",null,{"$f":"C84","v":0},{"$f":"D84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government payment (e.g. availability, unitary, etc.) ",null,{"$f":"+C78*IF(input_indexed_availability_payment=\"Yes\",1+GDP_deflator__growth_rate,1)*IF(Another_index=\"Yes\",1+C79,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI78*IF(input_indexed_availability_payment=\"Yes\",1+GDP_deflator__growth_rate,1)*IF(Another_index=\"Yes\",1+AI79,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other government payment (e.g. lump sum, subsidy, etc.)",null,{"$f":"+C82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenue guarantee payment",null,{"$f":"+IF(Years<=contract_length,input_revenue_guarantee,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Years<=contract_length,input_revenue_guarantee,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Expenditures",null,{"$f":"+IS_expenditures_om+IS_expenditures_payment_gov+IS_expenditures_other_cost","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IS_expenditures_om+IS_expenditures_payment_gov+IS_expenditures_other_cost","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IS_expenditures_om+IS_expenditures_payment_gov+IS_expenditures_other_cost","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O&M",null,{"$f":"+IF(Years<=contract_length,input_operation_cost+input_maintenance_cost,0)","v":0},{"$f":"+IF(Years<=contract_length,input_operation_cost+input_maintenance_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Years<=contract_length,input_operation_cost+input_maintenance_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Payments to government",null,{"$f":"+IF(Years<=contract_length,input_royalties_cost+input_user_fees_gov_cost+input_other_pay_cost,0)","v":0},{"$f":"+IF(Years<=contract_length,input_royalties_cost+input_user_fees_gov_cost+input_other_pay_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Years<=contract_length,input_royalties_cost+input_user_fees_gov_cost+input_other_pay_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other costs",null,{"$f":"+IF(Years<=contract_length,input_other_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Years<=contract_length,input_other_cost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBITDA",null,{"$f":"C112-C117","v":0},{"$f":"D112-D117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest expense",null,{"$f":"IF(Years<=start_service1,0,C143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years<=start_service1,0,AI143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,{"$f":"+depreciation","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EARNINGS BEFORE TAXES",null,{"$f":"+C121-C122-C123","v":0},{"$f":"+D121-D122-D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative EBT",null,{"$f":"+IF(Years<=contract_length,C124+B125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Years<=contract_length,AI124+AH125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes",null,{"$f":"+IF(AND(C124>0,C125>0),MIN(C124,C125)*tax_rate,0)","v":0},0,0,0,0,0,{"$f":"+IF(AND(I124>0,I125>0),MIN(I124,I125)*tax_rate,0)","v":0},0,0,0,0,0,{"$f":"+IF(AND(O124>0,O125>0),MIN(O124,O125)*tax_rate,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Earning after taxes",null,{"$f":"+C124-C126","v":0},{"$f":"+D124-D126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative Earning after taxes",null,{"$f":"IF(C127=0,0,IF(contract_end>=Years,C127+B128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI127=0,0,IF(contract_end>=Years,AI127+AH128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividends",null,{"$f":"+C164","v":0},{"$f":"+D164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Retained earnings",null,{"$f":"+C127-C130","v":0},{"$f":"+D127-D130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulated retained earnings",null,{"$f":"+C131+B132","v":0},{"$f":"+D131+C132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH131+AG132","v":0},0,0,0,0,{"$f":"+AM131+AL132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["DEPRECIATION",null,{"$f":"\"million \"&currency","v":"million "}]
["Initial assets",null,0,{"$f":"+C138","v":0},{"$f":"+D138","v":0},0,0,0,0,0,0,{"$f":"+K138","v":0},0,{"$f":"+M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG138","v":0},0,0,0,0,{"$f":"+AL138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Construction cost",null,{"$f":"+total_construction_cost","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capitalized interest",null,{"$f":"+C143-C144","v":0},{"$f":"+D143-D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,{"$f":"++IF(contract_length-Years+1>0,C134/(contract_length-Years+1),0)*IF(Years>$I$22,1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"++IF(contract_length-Years+1>0,L134/(contract_length-Years+1),0)*IF(Years>$I$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"++IF(contract_length-Years+1>0,AI134/(contract_length-Years+1),0)*IF(Years>$I$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Final assets",null,{"$f":"+initial_assets+total_construction_cost+capitalized_interest-depreciation","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DEBT SERVICE",null,{"$f":"\"million \"&currency","v":"million "}]
["Initial debt",null,0,{"$f":"+C146","v":0},{"$f":"+D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG146","v":0},0,0,0,0,{"$f":"+AL146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drawdown",null,{"$f":"+total_construction_cost*share_debt_financing","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,{"$f":"C141*$K$34","v":0},{"$f":"D141*$K$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest payment",null,{"$f":"+IF(C143>C159+B166,C159+B166,C143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal amortization",null,{"$f":"+IF(C159+B166<C143,0,IF(C159+B166<C148,C159+B166-C143,C148-C143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Final debt",null,{"$f":"+C141+C142+C143-C144-C145","v":0},{"$f":"+D141+D142+D143-D144-D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt annuity",null,{"$f":"-IF(contract_length-Years+1>0,PMT(interest_rate,contract_length-Years+1,C141),0)*IF(Years>$I$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(contract_length-Years+1>0,PMT(interest_rate,contract_length-Years+1,AI141),0)*IF(Years>$I$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CASH FLOW WATERFALL",null,{"$f":"\"million \"&currency","v":"million "}]
["Revenues",null,{"$f":"+IS_revenues","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Construction cost",null,{"$f":"+total_construction_cost","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Expenditures",null,{"$f":"+IS_expenditures","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes",null,{"$f":"+IF(AND(C124>0,C125>0),MIN(C124,C125)*tax_rate,0)","v":0},{"$f":"+D126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash flow before financing",null,{"$f":"+C151-C152-C153-C154","v":0},{"$f":"+D151-D152-D153-D154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity",null,{"$f":"IF(total_construction_cost*(1-share_debt_financing)+MAX(0,C148-C155-C152)*IF(Years>$I$22,1,0)>B166,total_construction_cost*(1-share_debt_financing)+MAX(0,C148-C155-C152)*IF(Years>$I$22,1,0)-B166,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(total_construction_cost*(1-share_debt_financing)+MAX(0,K148-K155-K152)*IF(Years>$I$22,1,0)>J166,total_construction_cost*(1-share_debt_financing)+MAX(0,K148-K155-K152)*IF(Years>$I$22,1,0)-J166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drawdown",null,{"$f":"+total_construction_cost*share_debt_financing","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capitalized interest",null,{"$f":"+C136","v":0},{"$f":"+D136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash for debt service",null,{"$f":"+C155+C156+C157","v":0},{"$f":"+D155+D156+D157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt service",null,{"$f":"+C145+C144","v":0},{"$f":"+D145+D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash for distribution",null,{"$f":"+C159-C160","v":0},{"$f":"+D159-D160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity redemption",null,{"$f":"(contract_length+1=Years)*MAX(0,MIN(C161+B166,SUM($B$156:C156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(D161+C166,SUM($B$156:D156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(E161+D166,SUM($B$156:E156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(F161+E166,SUM($B$156:F156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(G161+F166,SUM($B$156:G156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(H161+G166,SUM($B$156:H156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(I161+H166,SUM($B$156:I156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(J161+I166,SUM($B$156:J156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(K161+J166,SUM($B$156:K156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(L161+K166,SUM($B$156:L156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(M161+L166,SUM($B$156:M156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(N161+M166,SUM($B$156:N156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(O161+N166,SUM($B$156:O156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(P161+O166,SUM($B$156:P156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(Q161+P166,SUM($B$156:Q156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(R161+Q166,SUM($B$156:R156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(S161+R166,SUM($B$156:S156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(T161+S166,SUM($B$156:T156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(U161+T166,SUM($B$156:U156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(V161+U166,SUM($B$156:V156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(W161+V166,SUM($B$156:W156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(X161+W166,SUM($B$156:X156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(Y161+X166,SUM($B$156:Y156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(Z161+Y166,SUM($B$156:Z156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AA161+Z166,SUM($B$156:AA156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AB161+AA166,SUM($B$156:AB156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AC161+AB166,SUM($B$156:AC156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AD161+AC166,SUM($B$156:AD156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AE161+AD166,SUM($B$156:AE156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AF161+AE166,SUM($B$156:AF156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AG161+AF166,SUM($B$156:AG156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AH161+AG166,SUM($B$156:AH156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AI161+AH166,SUM($B$156:AI156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AJ161+AI166,SUM($B$156:AJ156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AK161+AJ166,SUM($B$156:AK156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AL161+AK166,SUM($B$156:AL156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AM161+AL166,SUM($B$156:AM156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AN161+AM166,SUM($B$156:AN156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AO161+AN166,SUM($B$156:AO156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AP161+AO166,SUM($B$156:AP156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AQ161+AP166,SUM($B$156:AQ156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AR161+AQ166,SUM($B$156:AR156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AS161+AR166,SUM($B$156:AS156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AT161+AS166,SUM($B$156:AT156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AU161+AT166,SUM($B$156:AU156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AV161+AU166,SUM($B$156:AV156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AW161+AV166,SUM($B$156:AW156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AX161+AW166,SUM($B$156:AX156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AY161+AX166,SUM($B$156:AY156)))","v":0},{"$f":"(contract_length+1=Years)*MAX(0,MIN(AZ161+AY166,SUM($B$156:AZ156)))","v":0}]
["Dividends",null,{"$f":"IF(C127+B132>0,IF(C161+B166+B163>0,MIN(C161+B166+B163,C127+B132),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH127+AG132>0,IF(AH161+AG166+AG163>0,MIN(AH161+AG166+AG163,AH127+AG132),0),0)","v":0},0,0,0,0,0,{"$f":"IF(AN127+AM132>0,IF(AN161+AM166+AM163>0,MIN(AN161+AM166+AM163,AN127+AM132),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Cash in hand",null,{"$f":"+C161-C163-C164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulated cash",null,{"$f":"+C165+B166","v":0},{"$f":"+D165+C166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH165+AG166","v":0},0,0,0,0,0,{"$f":"+AN165+AM166","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity Cash flow",null,{"$f":"-C156+C161","v":0},{"$f":"-D156+D161","v":0},{"$f":"-E156+E161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity IRR",null,{"$f":"+IRR(C168:AZ168)","v":{"$error":"#NUM!"}}]
[]
["Outstanding Equity",null,{"$f":"IF(C168=0,0,C168)","v":0},{"$f":"IF(D168=0,0,D168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["(4) GOVERNMENT'S STATEMENTS"]
[null,"Year",{"$f":"+C110","v":0},{"$f":"+C174+1","v":1},{"$f":"+D174+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AG174+1","v":31},32,33,34,35,{"$f":"+AL174+1","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49]
["FINANCIAL STATEMENT",null,{"$f":"\"million \"&currency","v":"million "}]
["Revenues",null,{"$f":"IF(Years>contract_length,0,(GFS_taxes_collected+GFS_capital_transfers+GFS_users_tariff+GFS_other_revenues))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GFS_taxes_collected+GFS_capital_transfers+GFS_users_tariff+GFS_other_revenues))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes collected",null,{"$f":"IF(Years>contract_length,0,(IS_Taxes))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IS_Taxes))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital transfers",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Capital_tranfer,Years=contract_length),residual_value_Asset1+residual_value_Asset2+residual_value_Asset3+residual_value_Asset4+residual_value_Asset5+residual_value_Asset6+residual_value_Asset7+residual_value_Asset8+residual_value_Asset9+residual_value_Asset10,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Capital_tranfer,Years=contract_length),residual_value_Asset1+residual_value_Asset2+residual_value_Asset3+residual_value_Asset4+residual_value_Asset5+residual_value_Asset6+residual_value_Asset7+residual_value_Asset8+residual_value_Asset9+residual_value_Asset10,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Users' tariff (imputed)",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Years>=year1_operation_Asset1,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset1)+SUM(cost_Asset1))/(contract_length-year1_operation_Asset1+1),0)+IF(AND(Years>=year1_operation_Asset2,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset2)+SUM(cost_Asset2))/(contract_length-year1_operation_Asset2+1),0)+IF(AND(Years>=year1_operation_Asset3,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset3)+SUM(cost_Asset3))/(contract_length-year1_operation_Asset3+1),0)+IF(AND(Years>=year1_operation_Asset4,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset4)+SUM(cost_Asset4))/(contract_length-year1_operation_Asset4+1),0)+IF(AND(Years>=year1_operation_Asset5,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset5)+SUM(cost_Asset5))/(contract_length-year1_operation_Asset5+1),0)+IF(AND(Years>=year1_operation_Asset6,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset6)+SUM(cost_Asset6))/(contract_length-year1_operation_Asset6+1),0)+IF(AND(Years>=year1_operation_Asset7,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset7)+SUM(cost_Asset7))/(contract_length-year1_operation_Asset7+1),0)+IF(AND(Years>=year1_operation_Asset8,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset8)+SUM(cost_Asset8))/(contract_length-year1_operation_Asset8+1),0)+IF(AND(Years>=year1_operation_Asset9,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset9)+SUM(cost_Asset9))/(contract_length-year1_operation_Asset9+1),0)+IF(AND(Years>=year1_operation_Asset10,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset10)+SUM(cost_Asset10))/(contract_length-year1_operation_Asset10+1),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Years>=year1_operation_Asset1,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset1)+SUM(cost_Asset1))/(contract_length-year1_operation_Asset1+1),0)+IF(AND(Years>=year1_operation_Asset2,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset2)+SUM(cost_Asset2))/(contract_length-year1_operation_Asset2+1),0)+IF(AND(Years>=year1_operation_Asset3,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset3)+SUM(cost_Asset3))/(contract_length-year1_operation_Asset3+1),0)+IF(AND(Years>=year1_operation_Asset4,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset4)+SUM(cost_Asset4))/(contract_length-year1_operation_Asset4+1),0)+IF(AND(Years>=year1_operation_Asset5,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset5)+SUM(cost_Asset5))/(contract_length-year1_operation_Asset5+1),0)+IF(AND(Years>=year1_operation_Asset6,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset6)+SUM(cost_Asset6))/(contract_length-year1_operation_Asset6+1),0)+IF(AND(Years>=year1_operation_Asset7,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset7)+SUM(cost_Asset7))/(contract_length-year1_operation_Asset7+1),0)+IF(AND(Years>=year1_operation_Asset8,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset8)+SUM(cost_Asset8))/(contract_length-year1_operation_Asset8+1),0)+IF(AND(Years>=year1_operation_Asset9,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset9)+SUM(cost_Asset9))/(contract_length-year1_operation_Asset9+1),0)+IF(AND(Years>=year1_operation_Asset10,Years<=contract_length),(1-share_cost_government_funded)*(SUM(land_cost_Asset10)+SUM(cost_Asset10))/(contract_length-year1_operation_Asset10+1),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,{"$f":"IF(Years>contract_length,0,(IS_expenditures_payment_gov))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IS_expenditures_payment_gov))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Expenses",null,{"$f":"(GFS_service_expense+GFS_finance_charge+GFS_total_depreciation+GFS_revenue_guarantee_payment+GFS_other_gob_payment)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GFS_service_expense+GFS_finance_charge+GFS_total_depreciation+GFS_revenue_guarantee_payment+GFS_other_gob_payment)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service expense - government payment",null,{"$f":"IF(Years>contract_length,0,(IS_expenditures_om*share_cost_government_funded))","v":0},{"$f":"IF(Years>contract_length,0,(IS_expenditures_om*share_cost_government_funded))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IS_expenditures_om*share_cost_government_funded))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Finance charge - government payment",null,{"$f":"IF(Years>contract_length,0,(IF(Years<=contract_length,B209*WACC,0)*IF(IS_revenues_availability_payment=0,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(Years<=contract_length,AH209*WACC,0)*IF(IS_revenues_availability_payment=0,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 1",null,{"$f":"(IF(AND(Years>=year1_operation_Asset1,Years<=year1_operation_Asset1-1+ROUNDUP(contract_length/IF(useful_life_Asset1=\"\",1,useful_life_Asset1),0)*IF(useful_life_Asset1=\"\",1,useful_life_Asset1)),input_construction_cost_Asset1/IF(useful_life_Asset1=\"\",1,useful_life_Asset1),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset1,Years<=year1_operation_Asset1-1+ROUNDUP(contract_length/IF(useful_life_Asset1=\"\",1,useful_life_Asset1),0)*IF(useful_life_Asset1=\"\",1,useful_life_Asset1)),input_construction_cost_Asset1/IF(useful_life_Asset1=\"\",1,useful_life_Asset1),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 2",null,{"$f":"(IF(AND(Years>=year1_operation_Asset2,Years<=year1_operation_Asset2-1+ROUNDUP(contract_length/IF(useful_life_Asset2=\"\",1,useful_life_Asset2),0)*IF(useful_life_Asset2=\"\",1,useful_life_Asset2)),input_construction_cost_Asset2/IF(useful_life_Asset2=\"\",1,useful_life_Asset2),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset2,Years<=year1_operation_Asset2-1+ROUNDUP(contract_length/IF(useful_life_Asset2=\"\",1,useful_life_Asset2),0)*IF(useful_life_Asset2=\"\",1,useful_life_Asset2)),input_construction_cost_Asset2/IF(useful_life_Asset2=\"\",1,useful_life_Asset2),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 3",null,{"$f":"(IF(AND(Years>=year1_operation_Asset3,Years<=year1_operation_Asset3-1+ROUNDUP(contract_length/IF(useful_life_Asset3=\"\",1,useful_life_Asset3),0)*IF(useful_life_Asset3=\"\",1,useful_life_Asset3)),input_construction_cost_Asset3/IF(useful_life_Asset3=\"\",1,useful_life_Asset3),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset3,Years<=year1_operation_Asset3-1+ROUNDUP(contract_length/IF(useful_life_Asset3=\"\",1,useful_life_Asset3),0)*IF(useful_life_Asset3=\"\",1,useful_life_Asset3)),input_construction_cost_Asset3/IF(useful_life_Asset3=\"\",1,useful_life_Asset3),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 4",null,{"$f":"(IF(AND(Years>=year1_operation_Asset4,Years<=year1_operation_Asset4-1+ROUNDUP(contract_length/IF(useful_life_Asset4=\"\",1,useful_life_Asset4),0)*IF(useful_life_Asset4=\"\",1,useful_life_Asset4)),input_construction_cost_Asset4/IF(useful_life_Asset4=\"\",1,useful_life_Asset4),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset4,Years<=year1_operation_Asset4-1+ROUNDUP(contract_length/IF(useful_life_Asset4=\"\",1,useful_life_Asset4),0)*IF(useful_life_Asset4=\"\",1,useful_life_Asset4)),input_construction_cost_Asset4/IF(useful_life_Asset4=\"\",1,useful_life_Asset4),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 5",null,{"$f":"(IF(AND(Years>=year1_operation_Asset5,Years<=year1_operation_Asset5-1+ROUNDUP(contract_length/IF(useful_life_Asset5=\"\",1,useful_life_Asset5),0)*IF(useful_life_Asset5=\"\",1,useful_life_Asset5)),input_construction_cost_Asset5/IF(useful_life_Asset5=\"\",1,useful_life_Asset5),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset5,Years<=year1_operation_Asset5-1+ROUNDUP(contract_length/IF(useful_life_Asset5=\"\",1,useful_life_Asset5),0)*IF(useful_life_Asset5=\"\",1,useful_life_Asset5)),input_construction_cost_Asset5/IF(useful_life_Asset5=\"\",1,useful_life_Asset5),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 6",null,{"$f":"(IF(AND(Years>=year1_operation_Asset6,Years<=year1_operation_Asset6-1+ROUNDUP(contract_length/IF(useful_life_Asset6=\"\",1,useful_life_Asset6),0)*IF(useful_life_Asset6=\"\",1,useful_life_Asset6)),input_construction_cost_Asset6/IF(useful_life_Asset6=\"\",1,useful_life_Asset6),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset6,Years<=year1_operation_Asset6-1+ROUNDUP(contract_length/IF(useful_life_Asset6=\"\",1,useful_life_Asset6),0)*IF(useful_life_Asset6=\"\",1,useful_life_Asset6)),input_construction_cost_Asset6/IF(useful_life_Asset6=\"\",1,useful_life_Asset6),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 7",null,{"$f":"(IF(AND(Years>=year1_operation_Asset7,Years<=year1_operation_Asset7-1+ROUNDUP(contract_length/IF(useful_life_Asset7=\"\",1,useful_life_Asset7),0)*IF(useful_life_Asset7=\"\",1,useful_life_Asset7)),input_construction_cost_Asset7/IF(useful_life_Asset7=\"\",1,useful_life_Asset7),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset7,Years<=year1_operation_Asset7-1+ROUNDUP(contract_length/IF(useful_life_Asset7=\"\",1,useful_life_Asset7),0)*IF(useful_life_Asset7=\"\",1,useful_life_Asset7)),input_construction_cost_Asset7/IF(useful_life_Asset7=\"\",1,useful_life_Asset7),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 8",null,{"$f":"(IF(AND(Years>=year1_operation_Asset8,Years<=year1_operation_Asset8-1+ROUNDUP(contract_length/IF(useful_life_Asset8=\"\",1,useful_life_Asset8),0)*IF(useful_life_Asset8=\"\",1,useful_life_Asset8)),input_construction_cost_Asset8/IF(useful_life_Asset8=\"\",1,useful_life_Asset8),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset8,Years<=year1_operation_Asset8-1+ROUNDUP(contract_length/IF(useful_life_Asset8=\"\",1,useful_life_Asset8),0)*IF(useful_life_Asset8=\"\",1,useful_life_Asset8)),input_construction_cost_Asset8/IF(useful_life_Asset8=\"\",1,useful_life_Asset8),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 9",null,{"$f":"(IF(AND(Years>=year1_operation_Asset9,Years<=year1_operation_Asset9-1+ROUNDUP(contract_length/IF(useful_life_Asset9=\"\",1,useful_life_Asset9),0)*IF(useful_life_Asset9=\"\",1,useful_life_Asset9)),input_construction_cost_Asset9/IF(useful_life_Asset9=\"\",1,useful_life_Asset9),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset9,Years<=year1_operation_Asset9-1+ROUNDUP(contract_length/IF(useful_life_Asset9=\"\",1,useful_life_Asset9),0)*IF(useful_life_Asset9=\"\",1,useful_life_Asset9)),input_construction_cost_Asset9/IF(useful_life_Asset9=\"\",1,useful_life_Asset9),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation Asset 10",null,{"$f":"(IF(AND(Years>=year1_operation_Asset10,Years<=year1_operation_Asset10-1+ROUNDUP(contract_length/IF(useful_life_Asset10=\"\",1,useful_life_Asset10),0)*IF(useful_life_Asset10=\"\",1,useful_life_Asset10)),input_construction_cost_Asset10/IF(useful_life_Asset10=\"\",1,useful_life_Asset10),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(Years>=year1_operation_Asset10,Years<=year1_operation_Asset10-1+ROUNDUP(contract_length/IF(useful_life_Asset10=\"\",1,useful_life_Asset10),0)*IF(useful_life_Asset10=\"\",1,useful_life_Asset10)),input_construction_cost_Asset10/IF(useful_life_Asset10=\"\",1,useful_life_Asset10),0)*IF(Capital_tranfer,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Depreciation",null,{"$f":"SUM(C184:C193)","v":0},{"$f":"SUM(D184:D193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenue guarantee payment",null,{"$f":"IF(Years>contract_length,0,(D641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AJ641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt guarantee payment",null,{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0},{"$f":"IFERROR(IF(CF_deficit_debt_service<0,IF(-CF_deficit_debt_service/Debt_obligations>input_debt_guarantee,Debt_obligations*input_debt_guarantee,-CF_deficit_debt_service),0),0)","v":0}]
["Other government payment",null,{"$f":"IF(Years>contract_length,0,(IS_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IS_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net operating balance",null,{"$f":"GFS_Revenues-GFS_expenses","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GFS_Revenues-GFS_expenses","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net acquisition of nonfinancial assets",null,{"$f":"((total_construction_cost-GFS_total_depreciation)*(IF(AND(Government_has_control_over_asset=\"No\",Government_has_interest_over_asset=\"No\"),0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((total_construction_cost-GFS_total_depreciation)*(IF(AND(Government_has_control_over_asset=\"No\",Government_has_interest_over_asset=\"No\"),0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net lending/borrowing",null,{"$f":"(GFS_net_operating_balance-GFS_net_acquisition_nonfinancial_assets)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GFS_net_operating_balance-GFS_net_acquisition_nonfinancial_assets)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BALANCE SHEET (STOCKS)",null,{"$f":"\"million \"&currency","v":"million "}]
["Net worth",null,{"$f":"(C203+C205)","v":0},{"$f":"(D203+D205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nonfinancial assets",null,{"$f":"SUM($C215:C215)","v":0},{"$f":"SUM($C215:D215)","v":0},{"$f":"SUM($C215:E215)","v":0},{"$f":"SUM($C215:F215)","v":0},{"$f":"SUM($C215:G215)","v":0},{"$f":"SUM($C215:H215)","v":0},{"$f":"SUM($C215:I215)","v":0},{"$f":"SUM($C215:J215)","v":0},{"$f":"SUM($C215:K215)","v":0},{"$f":"SUM($C215:L215)","v":0},{"$f":"SUM($C215:M215)","v":0},{"$f":"SUM($C215:N215)","v":0},{"$f":"SUM($C215:O215)","v":0},{"$f":"SUM($C215:P215)","v":0},{"$f":"SUM($C215:Q215)","v":0},{"$f":"SUM($C215:R215)","v":0},{"$f":"SUM($C215:S215)","v":0},{"$f":"SUM($C215:T215)","v":0},{"$f":"SUM($C215:U215)","v":0},{"$f":"SUM($C215:V215)","v":0},{"$f":"SUM($C215:W215)","v":0},{"$f":"SUM($C215:X215)","v":0},{"$f":"SUM($C215:Y215)","v":0},{"$f":"SUM($C215:Z215)","v":0},{"$f":"SUM($C215:AA215)","v":0},{"$f":"SUM($C215:AB215)","v":0},{"$f":"SUM($C215:AC215)","v":0},{"$f":"SUM($C215:AD215)","v":0},{"$f":"SUM($C215:AE215)","v":0},{"$f":"SUM($C215:AF215)","v":0},{"$f":"SUM($C215:AG215)","v":0},{"$f":"SUM($C215:AH215)","v":0},{"$f":"SUM($C215:AI215)","v":0},{"$f":"SUM($C215:AJ215)","v":0},{"$f":"SUM($C215:AK215)","v":0},{"$f":"SUM($C215:AL215)","v":0},{"$f":"SUM($C215:AM215)","v":0},{"$f":"SUM($C215:AN215)","v":0},{"$f":"SUM($C215:AO215)","v":0},{"$f":"SUM($C215:AP215)","v":0},{"$f":"SUM($C215:AQ215)","v":0},{"$f":"SUM($C215:AR215)","v":0},{"$f":"SUM($C215:AS215)","v":0},{"$f":"SUM($C215:AT215)","v":0},{"$f":"SUM($C215:AU215)","v":0},{"$f":"SUM($C215:AV215)","v":0},{"$f":"SUM($C215:AW215)","v":0},{"$f":"SUM($C215:AX215)","v":0},{"$f":"SUM($C215:AY215)","v":0},{"$f":"SUM($C215:AZ215)","v":0}]
[]
["Net Financial worth",null,{"$f":"IF(Years>contract_length,0,(C206-C208))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AI206-AI208))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial assets",null,{"$f":"IF(Years>contract_length,0,(GBS_S_cash))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GBS_S_cash))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash",null,{"$f":"IF(Years>contract_length,0,(IF(Years<=contract_length,B207+GBS_F_cash,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(Years<=contract_length,AH207+GBS_F_cash,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Liabilities",null,{"$f":"IF(Years>contract_length,0,(GBS_S_financial_liabilities+GBS_S_nonfinancial_liabilities))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GBS_S_financial_liabilities+GBS_S_nonfinancial_liabilities))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial liability",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,B209+GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction>=0),B209+GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,AH209+GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction>=0),AH209+GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non-financial liability",null,{"$f":"IF(Years>contract_length,0,(SUM($C224:C224)-SUM($C225:C225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:D224)-SUM($C225:D225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:E224)-SUM($C225:E225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:F224)-SUM($C225:F225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:G224)-SUM($C225:G225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:H224)-SUM($C225:H225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:I224)-SUM($C225:I225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:J224)-SUM($C225:J225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:K224)-SUM($C225:K225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:L224)-SUM($C225:L225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:M224)-SUM($C225:M225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:N224)-SUM($C225:N225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:O224)-SUM($C225:O225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:P224)-SUM($C225:P225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:Q224)-SUM($C225:Q225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:R224)-SUM($C225:R225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:S224)-SUM($C225:S225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:T224)-SUM($C225:T225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:U224)-SUM($C225:U225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:V224)-SUM($C225:V225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:W224)-SUM($C225:W225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:X224)-SUM($C225:X225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:Y224)-SUM($C225:Y225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:Z224)-SUM($C225:Z225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AA224)-SUM($C225:AA225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AB224)-SUM($C225:AB225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AC224)-SUM($C225:AC225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AD224)-SUM($C225:AD225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AE224)-SUM($C225:AE225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AF224)-SUM($C225:AF225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AG224)-SUM($C225:AG225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AH224)-SUM($C225:AH225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AI224)-SUM($C225:AI225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AJ224)-SUM($C225:AJ225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AK224)-SUM($C225:AK225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AL224)-SUM($C225:AL225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AM224)-SUM($C225:AM225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AN224)-SUM($C225:AN225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AO224)-SUM($C225:AO225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AP224)-SUM($C225:AP225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AQ224)-SUM($C225:AQ225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AR224)-SUM($C225:AR225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AS224)-SUM($C225:AS225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AT224)-SUM($C225:AT225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AU224)-SUM($C225:AU225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AV224)-SUM($C225:AV225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AW224)-SUM($C225:AW225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AX224)-SUM($C225:AX225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AY224)-SUM($C225:AY225)))","v":0},{"$f":"IF(Years>contract_length,0,(SUM($C224:AZ224)-SUM($C225:AZ225)))","v":0}]
["Memo: Contingent liabilities",null,{"$f":"IF(Years>contract_length,0,(C212+C213))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AI212+AI213))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenue guarantee",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,OR(Years>=year1_operation_Asset1,Years>=year1_operation_Asset2)),+D643,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,OR(Years>=year1_operation_Asset1,Years>=year1_operation_Asset2)),+AJ643,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt guarantee",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,Years>=MIN(year1_start_operation_assets)),+D627,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,Years>=MIN(year1_start_operation_assets)),+AJ627,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BALANCE SHEET (FLOWS)",null,{"$f":"\"million \"&currency","v":"million "}]
["Nonfinancial assets",null,{"$f":"(GFS_net_acquisition_nonfinancial_assets)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GFS_net_acquisition_nonfinancial_assets)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial assets",null,{"$f":"IF(Years>contract_length,0,(C217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AI217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash",null,{"$f":"IF(Years>contract_length,0,(GCF_net_cash))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GCF_net_cash))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Liabilities",null,{"$f":"IF(Years>contract_length,0,(GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction+GBS_F_recognized_nonfinancial_liability-GBS_F_nonfinancial_liability_reduction))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GBS_F_recognized_financial_liability+GBS_F_finance_charge-GBS_F_financial_liability_reduction+GBS_F_recognized_nonfinancial_liability-GBS_F_nonfinancial_liability_reduction))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial liabilities",null,{"$f":"IF(Years>contract_length,0,(0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recognized liability",null,{"$f":"IF(Years>contract_length,0,(total_construction_cost*share_cost_government_funded))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(total_construction_cost*share_cost_government_funded))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Finance charge",null,{"$f":"IF(Years>contract_length,0,(IF(IS_revenues_availability_payment=0,GFS_finance_charge,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(IS_revenues_availability_payment=0,GFS_finance_charge,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Liability reduction",null,{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:B222)>=SUM($B220:B221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:C222)>=SUM($B220:C221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:D222)>=SUM($B220:D221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:E222)>=SUM($B220:E221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:F222)>=SUM($B220:F221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:G222)>=SUM($B220:G221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:H222)>=SUM($B220:H221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:I222)>=SUM($B220:I221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:J222)>=SUM($B220:J221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:K222)>=SUM($B220:K221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:L222)>=SUM($B220:L221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:M222)>=SUM($B220:M221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:N222)>=SUM($B220:N221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:O222)>=SUM($B220:O221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:P222)>=SUM($B220:P221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:Q222)>=SUM($B220:Q221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:R222)>=SUM($B220:R221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:S222)>=SUM($B220:S221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:T222)>=SUM($B220:T221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:U222)>=SUM($B220:U221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:V222)>=SUM($B220:V221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:W222)>=SUM($B220:W221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:X222)>=SUM($B220:X221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:Y222)>=SUM($B220:Y221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:Z222)>=SUM($B220:Z221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AA222)>=SUM($B220:AA221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AB222)>=SUM($B220:AB221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AC222)>=SUM($B220:AC221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AD222)>=SUM($B220:AD221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AE222)>=SUM($B220:AE221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AF222)>=SUM($B220:AF221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AG222)>=SUM($B220:AG221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AH222)>=SUM($B220:AH221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AI222)>=SUM($B220:AI221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AJ222)>=SUM($B220:AJ221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AK222)>=SUM($B220:AK221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AL222)>=SUM($B220:AL221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AM222)>=SUM($B220:AM221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AN222)>=SUM($B220:AN221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AO222)>=SUM($B220:AO221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AP222)>=SUM($B220:AP221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AQ222)>=SUM($B220:AQ221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AR222)>=SUM($B220:AR221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AS222)>=SUM($B220:AS221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AT222)>=SUM($B220:AT221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AU222)>=SUM($B220:AU221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AV222)>=SUM($B220:AV221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AW222)>=SUM($B220:AW221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AX222)>=SUM($B220:AX221),0,1)))","v":0},{"$f":"IF(Years>contract_length,0,(IF(AND(IS_revenues_availability_payment>0,IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge)>0),IS_revenues_availability_payment-(GFS_service_expense+GFS_finance_charge),0)*IF(SUM($B222:AY222)>=SUM($B220:AY221),0,1)))","v":0}]
["Nonfinancial liabilities",null,{"$f":"IF(Years>contract_length,0,(0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recognized liability",null,{"$f":"IF(Years>contract_length,0,(total_construction_cost*(1-share_cost_government_funded)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(total_construction_cost*(1-share_cost_government_funded)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Liability reduction",null,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,Years>=year1_operation_Asset1),SUM(GBS_F_recognized_nonfinancial_liability)/(contract_length-year1_operation_Asset1+1),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IF(AND(Years<=contract_length,Years>=year1_operation_Asset1),SUM(GBS_F_recognized_nonfinancial_liability)/(contract_length-year1_operation_Asset1+1),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Memo: Contingent liabilities",null,{"$f":"IF(Years>contract_length,0,(C227+C228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AI227+AI228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenue guarantees",null,{"$f":"IF(Years>contract_length,0,(D641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AJ641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt guarantees",null,{"$f":"IF(Years>contract_length,0,(C627-B627))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AI627-AH627))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CASH FLOW",null,"million DOM"]
["Cash inflows (revenues)",null,{"$f":"IF(Years>contract_length,0,(GCF_taxes_other_transfers))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GCF_taxes_other_transfers))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and other transfers",null,{"$f":"IF(Years>contract_length,0,(GFS_taxes_collected+GFS_other_revenues))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GFS_taxes_collected+GFS_other_revenues))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash outflows (expenses)",null,{"$f":"IF(Years>contract_length,0,(GCF_availability_payment+GCF_revenue_guarantee+GCF_debt_guarantee+GFC_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GCF_availability_payment+GCF_revenue_guarantee+GCF_debt_guarantee+GFC_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Availability payment",null,{"$f":"IF(Years>contract_length,0,(IS_revenues_availability_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(IS_revenues_availability_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenue guarantee",null,{"$f":"IF(Years>contract_length,0,(D641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(AJ641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt guarantee",null,{"$f":"IF(Years>contract_length,0,(GFS_debt_guarantee_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GFS_debt_guarantee_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other government payment",null,{"$f":"IF(Years>contract_length,0,(GFS_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GFS_other_gob_payment))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Cash",null,{"$f":"IF(Years>contract_length,0,(GCF_cash_inflows-GCF_outflows))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,(GCF_cash_inflows-GCF_outflows))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["(5) PROJECT'S CHARTS"]
[null,"Year",{"$f":"start_year_concession","v":0},{"$f":"C240+1","v":1},{"$f":"D240+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Project Revenues",null,{"$f":"IF(Years>contract_length,0,IS_revenues)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,IS_revenues)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outflows - Investment",null,{"$f":"IF(Years>contract_length,0,-total_construction_cost)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,-total_construction_cost)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outflows - Operational",null,{"$f":"IF(Years>contract_length,0,-IS_expenditures)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,-IS_expenditures)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outflows - Taxes",null,{"$f":"IF(Years>contract_length,0,-C154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,-AI154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt Service",null,{"$f":"-C160","v":0},{"$f":"-D160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash for Distribution",null,{"$f":"C161","v":0},{"$f":"D161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Contributions",null,{"$f":"C156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Liabilities",null,{"$f":"+GBS_S_liabilities","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GBS_S_liabilities","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Nonfinancial Assets",null,{"$f":"+GBS_S_nonfinancial_assets","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GBS_S_nonfinancial_assets","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Net lending/borrowing",null,{"$f":"+GFS_lending_borrowing","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GFS_lending_borrowing","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Cash balance",null,{"$f":"IF(Years>contract_length,0,+GCF_net_cash)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,+GCF_net_cash)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government Cash outflows",null,{"$f":"IF(Years>contract_length,0,-C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,-AI232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government contingent liabilities (maximum value)",null,{"$f":"IF(Years>contract_length,0,+C212+C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,+AI212+AI213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government contingent liabilites (expected gov. payment)",null,{"$f":"IF(Years>contract_length,0,C227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length,0,AI227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Impact of PPP Project on Headline Fiscal Indicators (million of \"&currency&\")\"","v":"Impact of PPP Project on Headline Fiscal Indicators (million of )"}]
[]
[]
[{"$f":"\"Government liabilities (million of \"&currency&\")\"","v":"Government liabilities (million of )"},{"$f":"\"     Project funded by \"&B11&\" (DOM Million)\"","v":"     Project funded by  (DOM Million)"},null,null,null,null,null,null,null,null,null,null,"  TIME HORIZON FOR CHARTS"]
[{"$f":"\"Government nonfinancial assets (million of \"&currency&\")\"","v":"Government nonfinancial assets (million of )"}]
[]
[{"$f":"\"Government Cash Balance (million of \"&currency&\")\"","v":"Government Cash Balance (million of )"}]
[]
[80]
[{"$f":"A263*955/100","v":764}]
[{"$f":"A263*370/100","v":296}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(6) PROJECTION OF USER FEES"]
["(6) PROJECTION OF USER FEES"]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D303+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["UNITARY PRICE"]
["Service 1"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service1,input_base_tariff1,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service1,input_base_tariff1,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D306=\"\",\"\",IF($B306=\"FX\",D306*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D306)),0)","v":0},{"$f":"IFERROR(IF(E306=\"\",\"\",IF($B306=\"FX\",E306*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E306)),0)","v":""},{"$f":"IFERROR(IF(F306=\"\",\"\",IF($B306=\"FX\",F306*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F306)),0)","v":""},{"$f":"IFERROR(IF(G306=\"\",\"\",IF($B306=\"FX\",G306*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G306)),0)","v":""},{"$f":"IFERROR(IF(H306=\"\",\"\",IF($B306=\"FX\",H306*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H306)),0)","v":""},{"$f":"IFERROR(IF(I306=\"\",\"\",IF($B306=\"FX\",I306*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I306)),0)","v":""},{"$f":"IFERROR(IF(J306=\"\",\"\",IF($B306=\"FX\",J306*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J306)),0)","v":""},{"$f":"IFERROR(IF(K306=\"\",\"\",IF($B306=\"FX\",K306*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K306)),0)","v":""},{"$f":"IFERROR(IF(L306=\"\",\"\",IF($B306=\"FX\",L306*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L306)),0)","v":""},{"$f":"IFERROR(IF(M306=\"\",\"\",IF($B306=\"FX\",M306*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M306)),0)","v":""},{"$f":"IFERROR(IF(N306=\"\",\"\",IF($B306=\"FX\",N306*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N306)),0)","v":""},{"$f":"IFERROR(IF(O306=\"\",\"\",IF($B306=\"FX\",O306*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O306)),0)","v":""},{"$f":"IFERROR(IF(P306=\"\",\"\",IF($B306=\"FX\",P306*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P306)),0)","v":""},{"$f":"IFERROR(IF(Q306=\"\",\"\",IF($B306=\"FX\",Q306*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q306)),0)","v":""},{"$f":"IFERROR(IF(R306=\"\",\"\",IF($B306=\"FX\",R306*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R306)),0)","v":""},{"$f":"IFERROR(IF(S306=\"\",\"\",IF($B306=\"FX\",S306*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S306)),0)","v":""},{"$f":"IFERROR(IF(T306=\"\",\"\",IF($B306=\"FX\",T306*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T306)),0)","v":""},{"$f":"IFERROR(IF(U306=\"\",\"\",IF($B306=\"FX\",U306*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U306)),0)","v":""},{"$f":"IFERROR(IF(V306=\"\",\"\",IF($B306=\"FX\",V306*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V306)),0)","v":""},{"$f":"IFERROR(IF(W306=\"\",\"\",IF($B306=\"FX\",W306*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W306)),0)","v":""},{"$f":"IFERROR(IF(X306=\"\",\"\",IF($B306=\"FX\",X306*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X306)),0)","v":""},{"$f":"IFERROR(IF(Y306=\"\",\"\",IF($B306=\"FX\",Y306*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y306)),0)","v":""},{"$f":"IFERROR(IF(Z306=\"\",\"\",IF($B306=\"FX\",Z306*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z306)),0)","v":""},{"$f":"IFERROR(IF(AA306=\"\",\"\",IF($B306=\"FX\",AA306*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA306)),0)","v":""},{"$f":"IFERROR(IF(AB306=\"\",\"\",IF($B306=\"FX\",AB306*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB306)),0)","v":""},{"$f":"IFERROR(IF(AC306=\"\",\"\",IF($B306=\"FX\",AC306*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC306)),0)","v":""},{"$f":"IFERROR(IF(AD306=\"\",\"\",IF($B306=\"FX\",AD306*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD306)),0)","v":""},{"$f":"IFERROR(IF(AE306=\"\",\"\",IF($B306=\"FX\",AE306*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE306)),0)","v":""},{"$f":"IFERROR(IF(AF306=\"\",\"\",IF($B306=\"FX\",AF306*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF306)),0)","v":""},{"$f":"IFERROR(IF(AG306=\"\",\"\",IF($B306=\"FX\",AG306*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG306)),0)","v":""},{"$f":"IFERROR(IF(AH306=\"\",\"\",IF($B306=\"FX\",AH306*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH306)),0)","v":""},{"$f":"IFERROR(IF(AI306=\"\",\"\",IF($B306=\"FX\",AI306*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI306)),0)","v":""},{"$f":"IFERROR(IF(AJ306=\"\",\"\",IF($B306=\"FX\",AJ306*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ306)),0)","v":""},{"$f":"IFERROR(IF(AK306=\"\",\"\",IF($B306=\"FX\",AK306*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK306)),0)","v":""},{"$f":"IFERROR(IF(AL306=\"\",\"\",IF($B306=\"FX\",AL306*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL306)),0)","v":""},{"$f":"IFERROR(IF(AM306=\"\",\"\",IF($B306=\"FX\",AM306*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM306)),0)","v":""},{"$f":"IFERROR(IF(AN306=\"\",\"\",IF($B306=\"FX\",AN306*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN306)),0)","v":""},{"$f":"IFERROR(IF(AO306=\"\",\"\",IF($B306=\"FX\",AO306*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO306)),0)","v":""},{"$f":"IFERROR(IF(AP306=\"\",\"\",IF($B306=\"FX\",AP306*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP306)),0)","v":""},{"$f":"IFERROR(IF(AQ306=\"\",\"\",IF($B306=\"FX\",AQ306*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ306)),0)","v":""},{"$f":"IFERROR(IF(AR306=\"\",\"\",IF($B306=\"FX\",AR306*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR306)),0)","v":""},{"$f":"IFERROR(IF(AS306=\"\",\"\",IF($B306=\"FX\",AS306*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS306)),0)","v":""},{"$f":"IFERROR(IF(AT306=\"\",\"\",IF($B306=\"FX\",AT306*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT306)),0)","v":""},{"$f":"IFERROR(IF(AU306=\"\",\"\",IF($B306=\"FX\",AU306*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU306)),0)","v":""},{"$f":"IFERROR(IF(AV306=\"\",\"\",IF($B306=\"FX\",AV306*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV306)),0)","v":""},{"$f":"IFERROR(IF(AW306=\"\",\"\",IF($B306=\"FX\",AW306*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW306)),0)","v":""},{"$f":"IFERROR(IF(AX306=\"\",\"\",IF($B306=\"FX\",AX306*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX306)),0)","v":""},{"$f":"IFERROR(IF(AY306=\"\",\"\",IF($B306=\"FX\",AY306*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY306)),0)","v":""},{"$f":"IFERROR(IF(AZ306=\"\",\"\",IF($B306=\"FX\",AZ306*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ306)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B308=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B309=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D307=\"\",C311*(1+D308)*(1+D309)*(1+D310),D307))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ307=\"\",AI311*(1+AJ308)*(1+AJ309)*(1+AJ310),AJ307))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 2"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service2,input_base_tariff2,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service2,input_base_tariff2,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D314=\"\",\"\",IF($B314=\"FX\",D314*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D314)),0)","v":0},{"$f":"IFERROR(IF(E314=\"\",\"\",IF($B314=\"FX\",E314*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E314)),0)","v":""},{"$f":"IFERROR(IF(F314=\"\",\"\",IF($B314=\"FX\",F314*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F314)),0)","v":""},{"$f":"IFERROR(IF(G314=\"\",\"\",IF($B314=\"FX\",G314*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G314)),0)","v":""},{"$f":"IFERROR(IF(H314=\"\",\"\",IF($B314=\"FX\",H314*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H314)),0)","v":""},{"$f":"IFERROR(IF(I314=\"\",\"\",IF($B314=\"FX\",I314*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I314)),0)","v":""},{"$f":"IFERROR(IF(J314=\"\",\"\",IF($B314=\"FX\",J314*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J314)),0)","v":""},{"$f":"IFERROR(IF(K314=\"\",\"\",IF($B314=\"FX\",K314*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K314)),0)","v":""},{"$f":"IFERROR(IF(L314=\"\",\"\",IF($B314=\"FX\",L314*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L314)),0)","v":""},{"$f":"IFERROR(IF(M314=\"\",\"\",IF($B314=\"FX\",M314*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M314)),0)","v":""},{"$f":"IFERROR(IF(N314=\"\",\"\",IF($B314=\"FX\",N314*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N314)),0)","v":""},{"$f":"IFERROR(IF(O314=\"\",\"\",IF($B314=\"FX\",O314*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O314)),0)","v":""},{"$f":"IFERROR(IF(P314=\"\",\"\",IF($B314=\"FX\",P314*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P314)),0)","v":""},{"$f":"IFERROR(IF(Q314=\"\",\"\",IF($B314=\"FX\",Q314*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q314)),0)","v":""},{"$f":"IFERROR(IF(R314=\"\",\"\",IF($B314=\"FX\",R314*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R314)),0)","v":""},{"$f":"IFERROR(IF(S314=\"\",\"\",IF($B314=\"FX\",S314*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S314)),0)","v":""},{"$f":"IFERROR(IF(T314=\"\",\"\",IF($B314=\"FX\",T314*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T314)),0)","v":""},{"$f":"IFERROR(IF(U314=\"\",\"\",IF($B314=\"FX\",U314*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U314)),0)","v":""},{"$f":"IFERROR(IF(V314=\"\",\"\",IF($B314=\"FX\",V314*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V314)),0)","v":""},{"$f":"IFERROR(IF(W314=\"\",\"\",IF($B314=\"FX\",W314*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W314)),0)","v":""},{"$f":"IFERROR(IF(X314=\"\",\"\",IF($B314=\"FX\",X314*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X314)),0)","v":""},{"$f":"IFERROR(IF(Y314=\"\",\"\",IF($B314=\"FX\",Y314*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y314)),0)","v":""},{"$f":"IFERROR(IF(Z314=\"\",\"\",IF($B314=\"FX\",Z314*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z314)),0)","v":""},{"$f":"IFERROR(IF(AA314=\"\",\"\",IF($B314=\"FX\",AA314*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA314)),0)","v":""},{"$f":"IFERROR(IF(AB314=\"\",\"\",IF($B314=\"FX\",AB314*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB314)),0)","v":""},{"$f":"IFERROR(IF(AC314=\"\",\"\",IF($B314=\"FX\",AC314*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC314)),0)","v":""},{"$f":"IFERROR(IF(AD314=\"\",\"\",IF($B314=\"FX\",AD314*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD314)),0)","v":""},{"$f":"IFERROR(IF(AE314=\"\",\"\",IF($B314=\"FX\",AE314*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE314)),0)","v":""},{"$f":"IFERROR(IF(AF314=\"\",\"\",IF($B314=\"FX\",AF314*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF314)),0)","v":""},{"$f":"IFERROR(IF(AG314=\"\",\"\",IF($B314=\"FX\",AG314*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG314)),0)","v":""},{"$f":"IFERROR(IF(AH314=\"\",\"\",IF($B314=\"FX\",AH314*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH314)),0)","v":""},{"$f":"IFERROR(IF(AI314=\"\",\"\",IF($B314=\"FX\",AI314*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI314)),0)","v":""},{"$f":"IFERROR(IF(AJ314=\"\",\"\",IF($B314=\"FX\",AJ314*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ314)),0)","v":""},{"$f":"IFERROR(IF(AK314=\"\",\"\",IF($B314=\"FX\",AK314*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK314)),0)","v":""},{"$f":"IFERROR(IF(AL314=\"\",\"\",IF($B314=\"FX\",AL314*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL314)),0)","v":""},{"$f":"IFERROR(IF(AM314=\"\",\"\",IF($B314=\"FX\",AM314*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM314)),0)","v":""},{"$f":"IFERROR(IF(AN314=\"\",\"\",IF($B314=\"FX\",AN314*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN314)),0)","v":""},{"$f":"IFERROR(IF(AO314=\"\",\"\",IF($B314=\"FX\",AO314*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO314)),0)","v":""},{"$f":"IFERROR(IF(AP314=\"\",\"\",IF($B314=\"FX\",AP314*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP314)),0)","v":""},{"$f":"IFERROR(IF(AQ314=\"\",\"\",IF($B314=\"FX\",AQ314*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ314)),0)","v":""},{"$f":"IFERROR(IF(AR314=\"\",\"\",IF($B314=\"FX\",AR314*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR314)),0)","v":""},{"$f":"IFERROR(IF(AS314=\"\",\"\",IF($B314=\"FX\",AS314*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS314)),0)","v":""},{"$f":"IFERROR(IF(AT314=\"\",\"\",IF($B314=\"FX\",AT314*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT314)),0)","v":""},{"$f":"IFERROR(IF(AU314=\"\",\"\",IF($B314=\"FX\",AU314*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU314)),0)","v":""},{"$f":"IFERROR(IF(AV314=\"\",\"\",IF($B314=\"FX\",AV314*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV314)),0)","v":""},{"$f":"IFERROR(IF(AW314=\"\",\"\",IF($B314=\"FX\",AW314*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW314)),0)","v":""},{"$f":"IFERROR(IF(AX314=\"\",\"\",IF($B314=\"FX\",AX314*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX314)),0)","v":""},{"$f":"IFERROR(IF(AY314=\"\",\"\",IF($B314=\"FX\",AY314*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY314)),0)","v":""},{"$f":"IFERROR(IF(AZ314=\"\",\"\",IF($B314=\"FX\",AZ314*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ314)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B316=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B317=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D315=\"\",C319*(1+D316)*(1+D317)*(1+D318),D315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ315=\"\",AI319*(1+AJ316)*(1+AJ317)*(1+AJ318),AJ315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 3"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service3,input_base_tariff3,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service3,input_base_tariff3,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D322=\"\",\"\",IF($B322=\"FX\",D322*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D322)),0)","v":0},{"$f":"IFERROR(IF(E322=\"\",\"\",IF($B322=\"FX\",E322*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E322)),0)","v":""},{"$f":"IFERROR(IF(F322=\"\",\"\",IF($B322=\"FX\",F322*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F322)),0)","v":""},{"$f":"IFERROR(IF(G322=\"\",\"\",IF($B322=\"FX\",G322*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G322)),0)","v":""},{"$f":"IFERROR(IF(H322=\"\",\"\",IF($B322=\"FX\",H322*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H322)),0)","v":""},{"$f":"IFERROR(IF(I322=\"\",\"\",IF($B322=\"FX\",I322*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I322)),0)","v":""},{"$f":"IFERROR(IF(J322=\"\",\"\",IF($B322=\"FX\",J322*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J322)),0)","v":""},{"$f":"IFERROR(IF(K322=\"\",\"\",IF($B322=\"FX\",K322*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K322)),0)","v":""},{"$f":"IFERROR(IF(L322=\"\",\"\",IF($B322=\"FX\",L322*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L322)),0)","v":""},{"$f":"IFERROR(IF(M322=\"\",\"\",IF($B322=\"FX\",M322*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M322)),0)","v":""},{"$f":"IFERROR(IF(N322=\"\",\"\",IF($B322=\"FX\",N322*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N322)),0)","v":""},{"$f":"IFERROR(IF(O322=\"\",\"\",IF($B322=\"FX\",O322*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O322)),0)","v":""},{"$f":"IFERROR(IF(P322=\"\",\"\",IF($B322=\"FX\",P322*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P322)),0)","v":""},{"$f":"IFERROR(IF(Q322=\"\",\"\",IF($B322=\"FX\",Q322*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q322)),0)","v":""},{"$f":"IFERROR(IF(R322=\"\",\"\",IF($B322=\"FX\",R322*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R322)),0)","v":""},{"$f":"IFERROR(IF(S322=\"\",\"\",IF($B322=\"FX\",S322*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S322)),0)","v":""},{"$f":"IFERROR(IF(T322=\"\",\"\",IF($B322=\"FX\",T322*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T322)),0)","v":""},{"$f":"IFERROR(IF(U322=\"\",\"\",IF($B322=\"FX\",U322*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U322)),0)","v":""},{"$f":"IFERROR(IF(V322=\"\",\"\",IF($B322=\"FX\",V322*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V322)),0)","v":""},{"$f":"IFERROR(IF(W322=\"\",\"\",IF($B322=\"FX\",W322*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W322)),0)","v":""},{"$f":"IFERROR(IF(X322=\"\",\"\",IF($B322=\"FX\",X322*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X322)),0)","v":""},{"$f":"IFERROR(IF(Y322=\"\",\"\",IF($B322=\"FX\",Y322*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y322)),0)","v":""},{"$f":"IFERROR(IF(Z322=\"\",\"\",IF($B322=\"FX\",Z322*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z322)),0)","v":""},{"$f":"IFERROR(IF(AA322=\"\",\"\",IF($B322=\"FX\",AA322*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA322)),0)","v":""},{"$f":"IFERROR(IF(AB322=\"\",\"\",IF($B322=\"FX\",AB322*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB322)),0)","v":""},{"$f":"IFERROR(IF(AC322=\"\",\"\",IF($B322=\"FX\",AC322*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC322)),0)","v":""},{"$f":"IFERROR(IF(AD322=\"\",\"\",IF($B322=\"FX\",AD322*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD322)),0)","v":""},{"$f":"IFERROR(IF(AE322=\"\",\"\",IF($B322=\"FX\",AE322*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE322)),0)","v":""},{"$f":"IFERROR(IF(AF322=\"\",\"\",IF($B322=\"FX\",AF322*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF322)),0)","v":""},{"$f":"IFERROR(IF(AG322=\"\",\"\",IF($B322=\"FX\",AG322*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG322)),0)","v":""},{"$f":"IFERROR(IF(AH322=\"\",\"\",IF($B322=\"FX\",AH322*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH322)),0)","v":""},{"$f":"IFERROR(IF(AI322=\"\",\"\",IF($B322=\"FX\",AI322*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI322)),0)","v":""},{"$f":"IFERROR(IF(AJ322=\"\",\"\",IF($B322=\"FX\",AJ322*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ322)),0)","v":""},{"$f":"IFERROR(IF(AK322=\"\",\"\",IF($B322=\"FX\",AK322*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK322)),0)","v":""},{"$f":"IFERROR(IF(AL322=\"\",\"\",IF($B322=\"FX\",AL322*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL322)),0)","v":""},{"$f":"IFERROR(IF(AM322=\"\",\"\",IF($B322=\"FX\",AM322*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM322)),0)","v":""},{"$f":"IFERROR(IF(AN322=\"\",\"\",IF($B322=\"FX\",AN322*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN322)),0)","v":""},{"$f":"IFERROR(IF(AO322=\"\",\"\",IF($B322=\"FX\",AO322*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO322)),0)","v":""},{"$f":"IFERROR(IF(AP322=\"\",\"\",IF($B322=\"FX\",AP322*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP322)),0)","v":""},{"$f":"IFERROR(IF(AQ322=\"\",\"\",IF($B322=\"FX\",AQ322*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ322)),0)","v":""},{"$f":"IFERROR(IF(AR322=\"\",\"\",IF($B322=\"FX\",AR322*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR322)),0)","v":""},{"$f":"IFERROR(IF(AS322=\"\",\"\",IF($B322=\"FX\",AS322*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS322)),0)","v":""},{"$f":"IFERROR(IF(AT322=\"\",\"\",IF($B322=\"FX\",AT322*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT322)),0)","v":""},{"$f":"IFERROR(IF(AU322=\"\",\"\",IF($B322=\"FX\",AU322*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU322)),0)","v":""},{"$f":"IFERROR(IF(AV322=\"\",\"\",IF($B322=\"FX\",AV322*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV322)),0)","v":""},{"$f":"IFERROR(IF(AW322=\"\",\"\",IF($B322=\"FX\",AW322*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW322)),0)","v":""},{"$f":"IFERROR(IF(AX322=\"\",\"\",IF($B322=\"FX\",AX322*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX322)),0)","v":""},{"$f":"IFERROR(IF(AY322=\"\",\"\",IF($B322=\"FX\",AY322*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY322)),0)","v":""},{"$f":"IFERROR(IF(AZ322=\"\",\"\",IF($B322=\"FX\",AZ322*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ322)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B324=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B325=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D323=\"\",C327*(1+D324)*(1+D325)*(1+D326),D323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ323=\"\",AI327*(1+AJ324)*(1+AJ325)*(1+AJ326),AJ323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 4"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service4,input_base_tariff4,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service4,input_base_tariff4,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D330=\"\",\"\",IF($B330=\"FX\",D330*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D330)),0)","v":0},{"$f":"IFERROR(IF(E330=\"\",\"\",IF($B330=\"FX\",E330*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E330)),0)","v":""},{"$f":"IFERROR(IF(F330=\"\",\"\",IF($B330=\"FX\",F330*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F330)),0)","v":""},{"$f":"IFERROR(IF(G330=\"\",\"\",IF($B330=\"FX\",G330*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G330)),0)","v":""},{"$f":"IFERROR(IF(H330=\"\",\"\",IF($B330=\"FX\",H330*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H330)),0)","v":""},{"$f":"IFERROR(IF(I330=\"\",\"\",IF($B330=\"FX\",I330*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I330)),0)","v":""},{"$f":"IFERROR(IF(J330=\"\",\"\",IF($B330=\"FX\",J330*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J330)),0)","v":""},{"$f":"IFERROR(IF(K330=\"\",\"\",IF($B330=\"FX\",K330*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K330)),0)","v":""},{"$f":"IFERROR(IF(L330=\"\",\"\",IF($B330=\"FX\",L330*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L330)),0)","v":""},{"$f":"IFERROR(IF(M330=\"\",\"\",IF($B330=\"FX\",M330*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M330)),0)","v":""},{"$f":"IFERROR(IF(N330=\"\",\"\",IF($B330=\"FX\",N330*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N330)),0)","v":""},{"$f":"IFERROR(IF(O330=\"\",\"\",IF($B330=\"FX\",O330*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O330)),0)","v":""},{"$f":"IFERROR(IF(P330=\"\",\"\",IF($B330=\"FX\",P330*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P330)),0)","v":""},{"$f":"IFERROR(IF(Q330=\"\",\"\",IF($B330=\"FX\",Q330*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q330)),0)","v":""},{"$f":"IFERROR(IF(R330=\"\",\"\",IF($B330=\"FX\",R330*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R330)),0)","v":""},{"$f":"IFERROR(IF(S330=\"\",\"\",IF($B330=\"FX\",S330*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S330)),0)","v":""},{"$f":"IFERROR(IF(T330=\"\",\"\",IF($B330=\"FX\",T330*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T330)),0)","v":""},{"$f":"IFERROR(IF(U330=\"\",\"\",IF($B330=\"FX\",U330*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U330)),0)","v":""},{"$f":"IFERROR(IF(V330=\"\",\"\",IF($B330=\"FX\",V330*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V330)),0)","v":""},{"$f":"IFERROR(IF(W330=\"\",\"\",IF($B330=\"FX\",W330*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W330)),0)","v":""},{"$f":"IFERROR(IF(X330=\"\",\"\",IF($B330=\"FX\",X330*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X330)),0)","v":""},{"$f":"IFERROR(IF(Y330=\"\",\"\",IF($B330=\"FX\",Y330*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y330)),0)","v":""},{"$f":"IFERROR(IF(Z330=\"\",\"\",IF($B330=\"FX\",Z330*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z330)),0)","v":""},{"$f":"IFERROR(IF(AA330=\"\",\"\",IF($B330=\"FX\",AA330*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA330)),0)","v":""},{"$f":"IFERROR(IF(AB330=\"\",\"\",IF($B330=\"FX\",AB330*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB330)),0)","v":""},{"$f":"IFERROR(IF(AC330=\"\",\"\",IF($B330=\"FX\",AC330*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC330)),0)","v":""},{"$f":"IFERROR(IF(AD330=\"\",\"\",IF($B330=\"FX\",AD330*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD330)),0)","v":""},{"$f":"IFERROR(IF(AE330=\"\",\"\",IF($B330=\"FX\",AE330*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE330)),0)","v":""},{"$f":"IFERROR(IF(AF330=\"\",\"\",IF($B330=\"FX\",AF330*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF330)),0)","v":""},{"$f":"IFERROR(IF(AG330=\"\",\"\",IF($B330=\"FX\",AG330*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG330)),0)","v":""},{"$f":"IFERROR(IF(AH330=\"\",\"\",IF($B330=\"FX\",AH330*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH330)),0)","v":""},{"$f":"IFERROR(IF(AI330=\"\",\"\",IF($B330=\"FX\",AI330*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI330)),0)","v":""},{"$f":"IFERROR(IF(AJ330=\"\",\"\",IF($B330=\"FX\",AJ330*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ330)),0)","v":""},{"$f":"IFERROR(IF(AK330=\"\",\"\",IF($B330=\"FX\",AK330*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK330)),0)","v":""},{"$f":"IFERROR(IF(AL330=\"\",\"\",IF($B330=\"FX\",AL330*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL330)),0)","v":""},{"$f":"IFERROR(IF(AM330=\"\",\"\",IF($B330=\"FX\",AM330*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM330)),0)","v":""},{"$f":"IFERROR(IF(AN330=\"\",\"\",IF($B330=\"FX\",AN330*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN330)),0)","v":""},{"$f":"IFERROR(IF(AO330=\"\",\"\",IF($B330=\"FX\",AO330*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO330)),0)","v":""},{"$f":"IFERROR(IF(AP330=\"\",\"\",IF($B330=\"FX\",AP330*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP330)),0)","v":""},{"$f":"IFERROR(IF(AQ330=\"\",\"\",IF($B330=\"FX\",AQ330*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ330)),0)","v":""},{"$f":"IFERROR(IF(AR330=\"\",\"\",IF($B330=\"FX\",AR330*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR330)),0)","v":""},{"$f":"IFERROR(IF(AS330=\"\",\"\",IF($B330=\"FX\",AS330*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS330)),0)","v":""},{"$f":"IFERROR(IF(AT330=\"\",\"\",IF($B330=\"FX\",AT330*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT330)),0)","v":""},{"$f":"IFERROR(IF(AU330=\"\",\"\",IF($B330=\"FX\",AU330*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU330)),0)","v":""},{"$f":"IFERROR(IF(AV330=\"\",\"\",IF($B330=\"FX\",AV330*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV330)),0)","v":""},{"$f":"IFERROR(IF(AW330=\"\",\"\",IF($B330=\"FX\",AW330*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW330)),0)","v":""},{"$f":"IFERROR(IF(AX330=\"\",\"\",IF($B330=\"FX\",AX330*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX330)),0)","v":""},{"$f":"IFERROR(IF(AY330=\"\",\"\",IF($B330=\"FX\",AY330*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY330)),0)","v":""},{"$f":"IFERROR(IF(AZ330=\"\",\"\",IF($B330=\"FX\",AZ330*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ330)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B332=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B333=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D331=\"\",C335*(1+D332)*(1+D333)*(1+D334),D331))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ331=\"\",AI335*(1+AJ332)*(1+AJ333)*(1+AJ334),AJ331))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 5"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service5,input_base_tariff5,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service5,input_base_tariff5,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D338=\"\",\"\",IF($B338=\"FX\",D338*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D338)),0)","v":0},{"$f":"IFERROR(IF(E338=\"\",\"\",IF($B338=\"FX\",E338*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E338)),0)","v":""},{"$f":"IFERROR(IF(F338=\"\",\"\",IF($B338=\"FX\",F338*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F338)),0)","v":""},{"$f":"IFERROR(IF(G338=\"\",\"\",IF($B338=\"FX\",G338*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G338)),0)","v":""},{"$f":"IFERROR(IF(H338=\"\",\"\",IF($B338=\"FX\",H338*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H338)),0)","v":""},{"$f":"IFERROR(IF(I338=\"\",\"\",IF($B338=\"FX\",I338*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I338)),0)","v":""},{"$f":"IFERROR(IF(J338=\"\",\"\",IF($B338=\"FX\",J338*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J338)),0)","v":""},{"$f":"IFERROR(IF(K338=\"\",\"\",IF($B338=\"FX\",K338*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K338)),0)","v":""},{"$f":"IFERROR(IF(L338=\"\",\"\",IF($B338=\"FX\",L338*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L338)),0)","v":""},{"$f":"IFERROR(IF(M338=\"\",\"\",IF($B338=\"FX\",M338*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M338)),0)","v":""},{"$f":"IFERROR(IF(N338=\"\",\"\",IF($B338=\"FX\",N338*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N338)),0)","v":""},{"$f":"IFERROR(IF(O338=\"\",\"\",IF($B338=\"FX\",O338*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O338)),0)","v":""},{"$f":"IFERROR(IF(P338=\"\",\"\",IF($B338=\"FX\",P338*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P338)),0)","v":""},{"$f":"IFERROR(IF(Q338=\"\",\"\",IF($B338=\"FX\",Q338*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q338)),0)","v":""},{"$f":"IFERROR(IF(R338=\"\",\"\",IF($B338=\"FX\",R338*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R338)),0)","v":""},{"$f":"IFERROR(IF(S338=\"\",\"\",IF($B338=\"FX\",S338*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S338)),0)","v":""},{"$f":"IFERROR(IF(T338=\"\",\"\",IF($B338=\"FX\",T338*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T338)),0)","v":""},{"$f":"IFERROR(IF(U338=\"\",\"\",IF($B338=\"FX\",U338*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U338)),0)","v":""},{"$f":"IFERROR(IF(V338=\"\",\"\",IF($B338=\"FX\",V338*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V338)),0)","v":""},{"$f":"IFERROR(IF(W338=\"\",\"\",IF($B338=\"FX\",W338*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W338)),0)","v":""},{"$f":"IFERROR(IF(X338=\"\",\"\",IF($B338=\"FX\",X338*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X338)),0)","v":""},{"$f":"IFERROR(IF(Y338=\"\",\"\",IF($B338=\"FX\",Y338*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y338)),0)","v":""},{"$f":"IFERROR(IF(Z338=\"\",\"\",IF($B338=\"FX\",Z338*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z338)),0)","v":""},{"$f":"IFERROR(IF(AA338=\"\",\"\",IF($B338=\"FX\",AA338*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA338)),0)","v":""},{"$f":"IFERROR(IF(AB338=\"\",\"\",IF($B338=\"FX\",AB338*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB338)),0)","v":""},{"$f":"IFERROR(IF(AC338=\"\",\"\",IF($B338=\"FX\",AC338*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC338)),0)","v":""},{"$f":"IFERROR(IF(AD338=\"\",\"\",IF($B338=\"FX\",AD338*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD338)),0)","v":""},{"$f":"IFERROR(IF(AE338=\"\",\"\",IF($B338=\"FX\",AE338*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE338)),0)","v":""},{"$f":"IFERROR(IF(AF338=\"\",\"\",IF($B338=\"FX\",AF338*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF338)),0)","v":""},{"$f":"IFERROR(IF(AG338=\"\",\"\",IF($B338=\"FX\",AG338*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG338)),0)","v":""},{"$f":"IFERROR(IF(AH338=\"\",\"\",IF($B338=\"FX\",AH338*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH338)),0)","v":""},{"$f":"IFERROR(IF(AI338=\"\",\"\",IF($B338=\"FX\",AI338*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI338)),0)","v":""},{"$f":"IFERROR(IF(AJ338=\"\",\"\",IF($B338=\"FX\",AJ338*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ338)),0)","v":""},{"$f":"IFERROR(IF(AK338=\"\",\"\",IF($B338=\"FX\",AK338*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK338)),0)","v":""},{"$f":"IFERROR(IF(AL338=\"\",\"\",IF($B338=\"FX\",AL338*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL338)),0)","v":""},{"$f":"IFERROR(IF(AM338=\"\",\"\",IF($B338=\"FX\",AM338*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM338)),0)","v":""},{"$f":"IFERROR(IF(AN338=\"\",\"\",IF($B338=\"FX\",AN338*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN338)),0)","v":""},{"$f":"IFERROR(IF(AO338=\"\",\"\",IF($B338=\"FX\",AO338*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO338)),0)","v":""},{"$f":"IFERROR(IF(AP338=\"\",\"\",IF($B338=\"FX\",AP338*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP338)),0)","v":""},{"$f":"IFERROR(IF(AQ338=\"\",\"\",IF($B338=\"FX\",AQ338*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ338)),0)","v":""},{"$f":"IFERROR(IF(AR338=\"\",\"\",IF($B338=\"FX\",AR338*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR338)),0)","v":""},{"$f":"IFERROR(IF(AS338=\"\",\"\",IF($B338=\"FX\",AS338*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS338)),0)","v":""},{"$f":"IFERROR(IF(AT338=\"\",\"\",IF($B338=\"FX\",AT338*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT338)),0)","v":""},{"$f":"IFERROR(IF(AU338=\"\",\"\",IF($B338=\"FX\",AU338*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU338)),0)","v":""},{"$f":"IFERROR(IF(AV338=\"\",\"\",IF($B338=\"FX\",AV338*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV338)),0)","v":""},{"$f":"IFERROR(IF(AW338=\"\",\"\",IF($B338=\"FX\",AW338*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW338)),0)","v":""},{"$f":"IFERROR(IF(AX338=\"\",\"\",IF($B338=\"FX\",AX338*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX338)),0)","v":""},{"$f":"IFERROR(IF(AY338=\"\",\"\",IF($B338=\"FX\",AY338*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY338)),0)","v":""},{"$f":"IFERROR(IF(AZ338=\"\",\"\",IF($B338=\"FX\",AZ338*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ338)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B340=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B341=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D339=\"\",C343*(1+D340)*(1+D341)*(1+D342),D339))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ339=\"\",AI343*(1+AJ340)*(1+AJ341)*(1+AJ342),AJ339))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 6"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service6,input_base_tariff6,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service6,input_base_tariff6,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D346=\"\",\"\",IF($B346=\"FX\",D346*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D346)),0)","v":0},{"$f":"IFERROR(IF(E346=\"\",\"\",IF($B346=\"FX\",E346*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E346)),0)","v":""},{"$f":"IFERROR(IF(F346=\"\",\"\",IF($B346=\"FX\",F346*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F346)),0)","v":""},{"$f":"IFERROR(IF(G346=\"\",\"\",IF($B346=\"FX\",G346*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G346)),0)","v":""},{"$f":"IFERROR(IF(H346=\"\",\"\",IF($B346=\"FX\",H346*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H346)),0)","v":""},{"$f":"IFERROR(IF(I346=\"\",\"\",IF($B346=\"FX\",I346*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I346)),0)","v":""},{"$f":"IFERROR(IF(J346=\"\",\"\",IF($B346=\"FX\",J346*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J346)),0)","v":""},{"$f":"IFERROR(IF(K346=\"\",\"\",IF($B346=\"FX\",K346*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K346)),0)","v":""},{"$f":"IFERROR(IF(L346=\"\",\"\",IF($B346=\"FX\",L346*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L346)),0)","v":""},{"$f":"IFERROR(IF(M346=\"\",\"\",IF($B346=\"FX\",M346*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M346)),0)","v":""},{"$f":"IFERROR(IF(N346=\"\",\"\",IF($B346=\"FX\",N346*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N346)),0)","v":""},{"$f":"IFERROR(IF(O346=\"\",\"\",IF($B346=\"FX\",O346*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O346)),0)","v":""},{"$f":"IFERROR(IF(P346=\"\",\"\",IF($B346=\"FX\",P346*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P346)),0)","v":""},{"$f":"IFERROR(IF(Q346=\"\",\"\",IF($B346=\"FX\",Q346*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q346)),0)","v":""},{"$f":"IFERROR(IF(R346=\"\",\"\",IF($B346=\"FX\",R346*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R346)),0)","v":""},{"$f":"IFERROR(IF(S346=\"\",\"\",IF($B346=\"FX\",S346*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S346)),0)","v":""},{"$f":"IFERROR(IF(T346=\"\",\"\",IF($B346=\"FX\",T346*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T346)),0)","v":""},{"$f":"IFERROR(IF(U346=\"\",\"\",IF($B346=\"FX\",U346*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U346)),0)","v":""},{"$f":"IFERROR(IF(V346=\"\",\"\",IF($B346=\"FX\",V346*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V346)),0)","v":""},{"$f":"IFERROR(IF(W346=\"\",\"\",IF($B346=\"FX\",W346*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W346)),0)","v":""},{"$f":"IFERROR(IF(X346=\"\",\"\",IF($B346=\"FX\",X346*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X346)),0)","v":""},{"$f":"IFERROR(IF(Y346=\"\",\"\",IF($B346=\"FX\",Y346*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y346)),0)","v":""},{"$f":"IFERROR(IF(Z346=\"\",\"\",IF($B346=\"FX\",Z346*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z346)),0)","v":""},{"$f":"IFERROR(IF(AA346=\"\",\"\",IF($B346=\"FX\",AA346*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA346)),0)","v":""},{"$f":"IFERROR(IF(AB346=\"\",\"\",IF($B346=\"FX\",AB346*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB346)),0)","v":""},{"$f":"IFERROR(IF(AC346=\"\",\"\",IF($B346=\"FX\",AC346*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC346)),0)","v":""},{"$f":"IFERROR(IF(AD346=\"\",\"\",IF($B346=\"FX\",AD346*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD346)),0)","v":""},{"$f":"IFERROR(IF(AE346=\"\",\"\",IF($B346=\"FX\",AE346*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE346)),0)","v":""},{"$f":"IFERROR(IF(AF346=\"\",\"\",IF($B346=\"FX\",AF346*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF346)),0)","v":""},{"$f":"IFERROR(IF(AG346=\"\",\"\",IF($B346=\"FX\",AG346*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG346)),0)","v":""},{"$f":"IFERROR(IF(AH346=\"\",\"\",IF($B346=\"FX\",AH346*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH346)),0)","v":""},{"$f":"IFERROR(IF(AI346=\"\",\"\",IF($B346=\"FX\",AI346*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI346)),0)","v":""},{"$f":"IFERROR(IF(AJ346=\"\",\"\",IF($B346=\"FX\",AJ346*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ346)),0)","v":""},{"$f":"IFERROR(IF(AK346=\"\",\"\",IF($B346=\"FX\",AK346*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK346)),0)","v":""},{"$f":"IFERROR(IF(AL346=\"\",\"\",IF($B346=\"FX\",AL346*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL346)),0)","v":""},{"$f":"IFERROR(IF(AM346=\"\",\"\",IF($B346=\"FX\",AM346*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM346)),0)","v":""},{"$f":"IFERROR(IF(AN346=\"\",\"\",IF($B346=\"FX\",AN346*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN346)),0)","v":""},{"$f":"IFERROR(IF(AO346=\"\",\"\",IF($B346=\"FX\",AO346*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO346)),0)","v":""},{"$f":"IFERROR(IF(AP346=\"\",\"\",IF($B346=\"FX\",AP346*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP346)),0)","v":""},{"$f":"IFERROR(IF(AQ346=\"\",\"\",IF($B346=\"FX\",AQ346*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ346)),0)","v":""},{"$f":"IFERROR(IF(AR346=\"\",\"\",IF($B346=\"FX\",AR346*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR346)),0)","v":""},{"$f":"IFERROR(IF(AS346=\"\",\"\",IF($B346=\"FX\",AS346*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS346)),0)","v":""},{"$f":"IFERROR(IF(AT346=\"\",\"\",IF($B346=\"FX\",AT346*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT346)),0)","v":""},{"$f":"IFERROR(IF(AU346=\"\",\"\",IF($B346=\"FX\",AU346*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU346)),0)","v":""},{"$f":"IFERROR(IF(AV346=\"\",\"\",IF($B346=\"FX\",AV346*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV346)),0)","v":""},{"$f":"IFERROR(IF(AW346=\"\",\"\",IF($B346=\"FX\",AW346*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW346)),0)","v":""},{"$f":"IFERROR(IF(AX346=\"\",\"\",IF($B346=\"FX\",AX346*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX346)),0)","v":""},{"$f":"IFERROR(IF(AY346=\"\",\"\",IF($B346=\"FX\",AY346*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY346)),0)","v":""},{"$f":"IFERROR(IF(AZ346=\"\",\"\",IF($B346=\"FX\",AZ346*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ346)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B348=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B349=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D347=\"\",C351*(1+D348)*(1+D349)*(1+D350),D347))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ347=\"\",AI351*(1+AJ348)*(1+AJ349)*(1+AJ350),AJ347))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 7"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service7,input_base_tariff7,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service7,input_base_tariff7,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D354=\"\",\"\",IF($B354=\"FX\",D354*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D354)),0)","v":0},{"$f":"IFERROR(IF(E354=\"\",\"\",IF($B354=\"FX\",E354*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E354)),0)","v":""},{"$f":"IFERROR(IF(F354=\"\",\"\",IF($B354=\"FX\",F354*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F354)),0)","v":""},{"$f":"IFERROR(IF(G354=\"\",\"\",IF($B354=\"FX\",G354*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G354)),0)","v":""},{"$f":"IFERROR(IF(H354=\"\",\"\",IF($B354=\"FX\",H354*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H354)),0)","v":""},{"$f":"IFERROR(IF(I354=\"\",\"\",IF($B354=\"FX\",I354*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I354)),0)","v":""},{"$f":"IFERROR(IF(J354=\"\",\"\",IF($B354=\"FX\",J354*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J354)),0)","v":""},{"$f":"IFERROR(IF(K354=\"\",\"\",IF($B354=\"FX\",K354*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K354)),0)","v":""},{"$f":"IFERROR(IF(L354=\"\",\"\",IF($B354=\"FX\",L354*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L354)),0)","v":""},{"$f":"IFERROR(IF(M354=\"\",\"\",IF($B354=\"FX\",M354*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M354)),0)","v":""},{"$f":"IFERROR(IF(N354=\"\",\"\",IF($B354=\"FX\",N354*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N354)),0)","v":""},{"$f":"IFERROR(IF(O354=\"\",\"\",IF($B354=\"FX\",O354*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O354)),0)","v":""},{"$f":"IFERROR(IF(P354=\"\",\"\",IF($B354=\"FX\",P354*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P354)),0)","v":""},{"$f":"IFERROR(IF(Q354=\"\",\"\",IF($B354=\"FX\",Q354*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q354)),0)","v":""},{"$f":"IFERROR(IF(R354=\"\",\"\",IF($B354=\"FX\",R354*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R354)),0)","v":""},{"$f":"IFERROR(IF(S354=\"\",\"\",IF($B354=\"FX\",S354*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S354)),0)","v":""},{"$f":"IFERROR(IF(T354=\"\",\"\",IF($B354=\"FX\",T354*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T354)),0)","v":""},{"$f":"IFERROR(IF(U354=\"\",\"\",IF($B354=\"FX\",U354*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U354)),0)","v":""},{"$f":"IFERROR(IF(V354=\"\",\"\",IF($B354=\"FX\",V354*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V354)),0)","v":""},{"$f":"IFERROR(IF(W354=\"\",\"\",IF($B354=\"FX\",W354*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W354)),0)","v":""},{"$f":"IFERROR(IF(X354=\"\",\"\",IF($B354=\"FX\",X354*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X354)),0)","v":""},{"$f":"IFERROR(IF(Y354=\"\",\"\",IF($B354=\"FX\",Y354*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y354)),0)","v":""},{"$f":"IFERROR(IF(Z354=\"\",\"\",IF($B354=\"FX\",Z354*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z354)),0)","v":""},{"$f":"IFERROR(IF(AA354=\"\",\"\",IF($B354=\"FX\",AA354*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA354)),0)","v":""},{"$f":"IFERROR(IF(AB354=\"\",\"\",IF($B354=\"FX\",AB354*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB354)),0)","v":""},{"$f":"IFERROR(IF(AC354=\"\",\"\",IF($B354=\"FX\",AC354*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC354)),0)","v":""},{"$f":"IFERROR(IF(AD354=\"\",\"\",IF($B354=\"FX\",AD354*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD354)),0)","v":""},{"$f":"IFERROR(IF(AE354=\"\",\"\",IF($B354=\"FX\",AE354*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE354)),0)","v":""},{"$f":"IFERROR(IF(AF354=\"\",\"\",IF($B354=\"FX\",AF354*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF354)),0)","v":""},{"$f":"IFERROR(IF(AG354=\"\",\"\",IF($B354=\"FX\",AG354*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG354)),0)","v":""},{"$f":"IFERROR(IF(AH354=\"\",\"\",IF($B354=\"FX\",AH354*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH354)),0)","v":""},{"$f":"IFERROR(IF(AI354=\"\",\"\",IF($B354=\"FX\",AI354*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI354)),0)","v":""},{"$f":"IFERROR(IF(AJ354=\"\",\"\",IF($B354=\"FX\",AJ354*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ354)),0)","v":""},{"$f":"IFERROR(IF(AK354=\"\",\"\",IF($B354=\"FX\",AK354*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK354)),0)","v":""},{"$f":"IFERROR(IF(AL354=\"\",\"\",IF($B354=\"FX\",AL354*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL354)),0)","v":""},{"$f":"IFERROR(IF(AM354=\"\",\"\",IF($B354=\"FX\",AM354*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM354)),0)","v":""},{"$f":"IFERROR(IF(AN354=\"\",\"\",IF($B354=\"FX\",AN354*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN354)),0)","v":""},{"$f":"IFERROR(IF(AO354=\"\",\"\",IF($B354=\"FX\",AO354*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO354)),0)","v":""},{"$f":"IFERROR(IF(AP354=\"\",\"\",IF($B354=\"FX\",AP354*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP354)),0)","v":""},{"$f":"IFERROR(IF(AQ354=\"\",\"\",IF($B354=\"FX\",AQ354*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ354)),0)","v":""},{"$f":"IFERROR(IF(AR354=\"\",\"\",IF($B354=\"FX\",AR354*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR354)),0)","v":""},{"$f":"IFERROR(IF(AS354=\"\",\"\",IF($B354=\"FX\",AS354*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS354)),0)","v":""},{"$f":"IFERROR(IF(AT354=\"\",\"\",IF($B354=\"FX\",AT354*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT354)),0)","v":""},{"$f":"IFERROR(IF(AU354=\"\",\"\",IF($B354=\"FX\",AU354*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU354)),0)","v":""},{"$f":"IFERROR(IF(AV354=\"\",\"\",IF($B354=\"FX\",AV354*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV354)),0)","v":""},{"$f":"IFERROR(IF(AW354=\"\",\"\",IF($B354=\"FX\",AW354*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW354)),0)","v":""},{"$f":"IFERROR(IF(AX354=\"\",\"\",IF($B354=\"FX\",AX354*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX354)),0)","v":""},{"$f":"IFERROR(IF(AY354=\"\",\"\",IF($B354=\"FX\",AY354*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY354)),0)","v":""},{"$f":"IFERROR(IF(AZ354=\"\",\"\",IF($B354=\"FX\",AZ354*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ354)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B356=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B357=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D355=\"\",C359*(1+D356)*(1+D357)*(1+D358),D355))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ355=\"\",AI359*(1+AJ356)*(1+AJ357)*(1+AJ358),AJ355))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 8"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service8,input_base_tariff8,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service8,input_base_tariff8,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D362=\"\",\"\",IF($B362=\"FX\",D362*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D362)),0)","v":0},{"$f":"IFERROR(IF(E362=\"\",\"\",IF($B362=\"FX\",E362*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E362)),0)","v":""},{"$f":"IFERROR(IF(F362=\"\",\"\",IF($B362=\"FX\",F362*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F362)),0)","v":""},{"$f":"IFERROR(IF(G362=\"\",\"\",IF($B362=\"FX\",G362*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G362)),0)","v":""},{"$f":"IFERROR(IF(H362=\"\",\"\",IF($B362=\"FX\",H362*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H362)),0)","v":""},{"$f":"IFERROR(IF(I362=\"\",\"\",IF($B362=\"FX\",I362*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I362)),0)","v":""},{"$f":"IFERROR(IF(J362=\"\",\"\",IF($B362=\"FX\",J362*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J362)),0)","v":""},{"$f":"IFERROR(IF(K362=\"\",\"\",IF($B362=\"FX\",K362*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K362)),0)","v":""},{"$f":"IFERROR(IF(L362=\"\",\"\",IF($B362=\"FX\",L362*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L362)),0)","v":""},{"$f":"IFERROR(IF(M362=\"\",\"\",IF($B362=\"FX\",M362*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M362)),0)","v":""},{"$f":"IFERROR(IF(N362=\"\",\"\",IF($B362=\"FX\",N362*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N362)),0)","v":""},{"$f":"IFERROR(IF(O362=\"\",\"\",IF($B362=\"FX\",O362*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O362)),0)","v":""},{"$f":"IFERROR(IF(P362=\"\",\"\",IF($B362=\"FX\",P362*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P362)),0)","v":""},{"$f":"IFERROR(IF(Q362=\"\",\"\",IF($B362=\"FX\",Q362*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q362)),0)","v":""},{"$f":"IFERROR(IF(R362=\"\",\"\",IF($B362=\"FX\",R362*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R362)),0)","v":""},{"$f":"IFERROR(IF(S362=\"\",\"\",IF($B362=\"FX\",S362*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S362)),0)","v":""},{"$f":"IFERROR(IF(T362=\"\",\"\",IF($B362=\"FX\",T362*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T362)),0)","v":""},{"$f":"IFERROR(IF(U362=\"\",\"\",IF($B362=\"FX\",U362*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U362)),0)","v":""},{"$f":"IFERROR(IF(V362=\"\",\"\",IF($B362=\"FX\",V362*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V362)),0)","v":""},{"$f":"IFERROR(IF(W362=\"\",\"\",IF($B362=\"FX\",W362*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W362)),0)","v":""},{"$f":"IFERROR(IF(X362=\"\",\"\",IF($B362=\"FX\",X362*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X362)),0)","v":""},{"$f":"IFERROR(IF(Y362=\"\",\"\",IF($B362=\"FX\",Y362*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y362)),0)","v":""},{"$f":"IFERROR(IF(Z362=\"\",\"\",IF($B362=\"FX\",Z362*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z362)),0)","v":""},{"$f":"IFERROR(IF(AA362=\"\",\"\",IF($B362=\"FX\",AA362*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA362)),0)","v":""},{"$f":"IFERROR(IF(AB362=\"\",\"\",IF($B362=\"FX\",AB362*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB362)),0)","v":""},{"$f":"IFERROR(IF(AC362=\"\",\"\",IF($B362=\"FX\",AC362*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC362)),0)","v":""},{"$f":"IFERROR(IF(AD362=\"\",\"\",IF($B362=\"FX\",AD362*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD362)),0)","v":""},{"$f":"IFERROR(IF(AE362=\"\",\"\",IF($B362=\"FX\",AE362*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE362)),0)","v":""},{"$f":"IFERROR(IF(AF362=\"\",\"\",IF($B362=\"FX\",AF362*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF362)),0)","v":""},{"$f":"IFERROR(IF(AG362=\"\",\"\",IF($B362=\"FX\",AG362*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG362)),0)","v":""},{"$f":"IFERROR(IF(AH362=\"\",\"\",IF($B362=\"FX\",AH362*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH362)),0)","v":""},{"$f":"IFERROR(IF(AI362=\"\",\"\",IF($B362=\"FX\",AI362*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI362)),0)","v":""},{"$f":"IFERROR(IF(AJ362=\"\",\"\",IF($B362=\"FX\",AJ362*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ362)),0)","v":""},{"$f":"IFERROR(IF(AK362=\"\",\"\",IF($B362=\"FX\",AK362*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK362)),0)","v":""},{"$f":"IFERROR(IF(AL362=\"\",\"\",IF($B362=\"FX\",AL362*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL362)),0)","v":""},{"$f":"IFERROR(IF(AM362=\"\",\"\",IF($B362=\"FX\",AM362*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM362)),0)","v":""},{"$f":"IFERROR(IF(AN362=\"\",\"\",IF($B362=\"FX\",AN362*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN362)),0)","v":""},{"$f":"IFERROR(IF(AO362=\"\",\"\",IF($B362=\"FX\",AO362*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO362)),0)","v":""},{"$f":"IFERROR(IF(AP362=\"\",\"\",IF($B362=\"FX\",AP362*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP362)),0)","v":""},{"$f":"IFERROR(IF(AQ362=\"\",\"\",IF($B362=\"FX\",AQ362*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ362)),0)","v":""},{"$f":"IFERROR(IF(AR362=\"\",\"\",IF($B362=\"FX\",AR362*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR362)),0)","v":""},{"$f":"IFERROR(IF(AS362=\"\",\"\",IF($B362=\"FX\",AS362*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS362)),0)","v":""},{"$f":"IFERROR(IF(AT362=\"\",\"\",IF($B362=\"FX\",AT362*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT362)),0)","v":""},{"$f":"IFERROR(IF(AU362=\"\",\"\",IF($B362=\"FX\",AU362*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU362)),0)","v":""},{"$f":"IFERROR(IF(AV362=\"\",\"\",IF($B362=\"FX\",AV362*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV362)),0)","v":""},{"$f":"IFERROR(IF(AW362=\"\",\"\",IF($B362=\"FX\",AW362*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW362)),0)","v":""},{"$f":"IFERROR(IF(AX362=\"\",\"\",IF($B362=\"FX\",AX362*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX362)),0)","v":""},{"$f":"IFERROR(IF(AY362=\"\",\"\",IF($B362=\"FX\",AY362*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY362)),0)","v":""},{"$f":"IFERROR(IF(AZ362=\"\",\"\",IF($B362=\"FX\",AZ362*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ362)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B364=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B365=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D363=\"\",C367*(1+D364)*(1+D365)*(1+D366),D363))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ363=\"\",AI367*(1+AJ364)*(1+AJ365)*(1+AJ366),AJ363))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 9"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service9,input_base_tariff9,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service9,input_base_tariff9,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D370=\"\",\"\",IF($B370=\"FX\",D370*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D370)),0)","v":0},{"$f":"IFERROR(IF(E370=\"\",\"\",IF($B370=\"FX\",E370*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E370)),0)","v":""},{"$f":"IFERROR(IF(F370=\"\",\"\",IF($B370=\"FX\",F370*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F370)),0)","v":""},{"$f":"IFERROR(IF(G370=\"\",\"\",IF($B370=\"FX\",G370*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G370)),0)","v":""},{"$f":"IFERROR(IF(H370=\"\",\"\",IF($B370=\"FX\",H370*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H370)),0)","v":""},{"$f":"IFERROR(IF(I370=\"\",\"\",IF($B370=\"FX\",I370*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I370)),0)","v":""},{"$f":"IFERROR(IF(J370=\"\",\"\",IF($B370=\"FX\",J370*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J370)),0)","v":""},{"$f":"IFERROR(IF(K370=\"\",\"\",IF($B370=\"FX\",K370*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K370)),0)","v":""},{"$f":"IFERROR(IF(L370=\"\",\"\",IF($B370=\"FX\",L370*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L370)),0)","v":""},{"$f":"IFERROR(IF(M370=\"\",\"\",IF($B370=\"FX\",M370*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M370)),0)","v":""},{"$f":"IFERROR(IF(N370=\"\",\"\",IF($B370=\"FX\",N370*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N370)),0)","v":""},{"$f":"IFERROR(IF(O370=\"\",\"\",IF($B370=\"FX\",O370*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O370)),0)","v":""},{"$f":"IFERROR(IF(P370=\"\",\"\",IF($B370=\"FX\",P370*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P370)),0)","v":""},{"$f":"IFERROR(IF(Q370=\"\",\"\",IF($B370=\"FX\",Q370*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q370)),0)","v":""},{"$f":"IFERROR(IF(R370=\"\",\"\",IF($B370=\"FX\",R370*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R370)),0)","v":""},{"$f":"IFERROR(IF(S370=\"\",\"\",IF($B370=\"FX\",S370*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S370)),0)","v":""},{"$f":"IFERROR(IF(T370=\"\",\"\",IF($B370=\"FX\",T370*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T370)),0)","v":""},{"$f":"IFERROR(IF(U370=\"\",\"\",IF($B370=\"FX\",U370*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U370)),0)","v":""},{"$f":"IFERROR(IF(V370=\"\",\"\",IF($B370=\"FX\",V370*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V370)),0)","v":""},{"$f":"IFERROR(IF(W370=\"\",\"\",IF($B370=\"FX\",W370*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W370)),0)","v":""},{"$f":"IFERROR(IF(X370=\"\",\"\",IF($B370=\"FX\",X370*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X370)),0)","v":""},{"$f":"IFERROR(IF(Y370=\"\",\"\",IF($B370=\"FX\",Y370*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y370)),0)","v":""},{"$f":"IFERROR(IF(Z370=\"\",\"\",IF($B370=\"FX\",Z370*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z370)),0)","v":""},{"$f":"IFERROR(IF(AA370=\"\",\"\",IF($B370=\"FX\",AA370*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA370)),0)","v":""},{"$f":"IFERROR(IF(AB370=\"\",\"\",IF($B370=\"FX\",AB370*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB370)),0)","v":""},{"$f":"IFERROR(IF(AC370=\"\",\"\",IF($B370=\"FX\",AC370*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC370)),0)","v":""},{"$f":"IFERROR(IF(AD370=\"\",\"\",IF($B370=\"FX\",AD370*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD370)),0)","v":""},{"$f":"IFERROR(IF(AE370=\"\",\"\",IF($B370=\"FX\",AE370*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE370)),0)","v":""},{"$f":"IFERROR(IF(AF370=\"\",\"\",IF($B370=\"FX\",AF370*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF370)),0)","v":""},{"$f":"IFERROR(IF(AG370=\"\",\"\",IF($B370=\"FX\",AG370*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG370)),0)","v":""},{"$f":"IFERROR(IF(AH370=\"\",\"\",IF($B370=\"FX\",AH370*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH370)),0)","v":""},{"$f":"IFERROR(IF(AI370=\"\",\"\",IF($B370=\"FX\",AI370*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI370)),0)","v":""},{"$f":"IFERROR(IF(AJ370=\"\",\"\",IF($B370=\"FX\",AJ370*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ370)),0)","v":""},{"$f":"IFERROR(IF(AK370=\"\",\"\",IF($B370=\"FX\",AK370*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK370)),0)","v":""},{"$f":"IFERROR(IF(AL370=\"\",\"\",IF($B370=\"FX\",AL370*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL370)),0)","v":""},{"$f":"IFERROR(IF(AM370=\"\",\"\",IF($B370=\"FX\",AM370*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM370)),0)","v":""},{"$f":"IFERROR(IF(AN370=\"\",\"\",IF($B370=\"FX\",AN370*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN370)),0)","v":""},{"$f":"IFERROR(IF(AO370=\"\",\"\",IF($B370=\"FX\",AO370*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO370)),0)","v":""},{"$f":"IFERROR(IF(AP370=\"\",\"\",IF($B370=\"FX\",AP370*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP370)),0)","v":""},{"$f":"IFERROR(IF(AQ370=\"\",\"\",IF($B370=\"FX\",AQ370*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ370)),0)","v":""},{"$f":"IFERROR(IF(AR370=\"\",\"\",IF($B370=\"FX\",AR370*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR370)),0)","v":""},{"$f":"IFERROR(IF(AS370=\"\",\"\",IF($B370=\"FX\",AS370*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS370)),0)","v":""},{"$f":"IFERROR(IF(AT370=\"\",\"\",IF($B370=\"FX\",AT370*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT370)),0)","v":""},{"$f":"IFERROR(IF(AU370=\"\",\"\",IF($B370=\"FX\",AU370*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU370)),0)","v":""},{"$f":"IFERROR(IF(AV370=\"\",\"\",IF($B370=\"FX\",AV370*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV370)),0)","v":""},{"$f":"IFERROR(IF(AW370=\"\",\"\",IF($B370=\"FX\",AW370*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW370)),0)","v":""},{"$f":"IFERROR(IF(AX370=\"\",\"\",IF($B370=\"FX\",AX370*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX370)),0)","v":""},{"$f":"IFERROR(IF(AY370=\"\",\"\",IF($B370=\"FX\",AY370*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY370)),0)","v":""},{"$f":"IFERROR(IF(AZ370=\"\",\"\",IF($B370=\"FX\",AZ370*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ370)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B372=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B373=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D371=\"\",C375*(1+D372)*(1+D373)*(1+D374),D371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ371=\"\",AI375*(1+AJ372)*(1+AJ373)*(1+AJ374),AJ371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 10"]
["Base tariff (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service10,input_base_tariff10,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service10,input_base_tariff10,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Base Tariff (Domestic currency)",null,null,{"$f":"IFERROR(IF(D378=\"\",\"\",IF($B378=\"FX\",D378*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D378)),0)","v":0},{"$f":"IFERROR(IF(E378=\"\",\"\",IF($B378=\"FX\",E378*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E378)),0)","v":""},{"$f":"IFERROR(IF(F378=\"\",\"\",IF($B378=\"FX\",F378*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F378)),0)","v":""},{"$f":"IFERROR(IF(G378=\"\",\"\",IF($B378=\"FX\",G378*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G378)),0)","v":""},{"$f":"IFERROR(IF(H378=\"\",\"\",IF($B378=\"FX\",H378*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H378)),0)","v":""},{"$f":"IFERROR(IF(I378=\"\",\"\",IF($B378=\"FX\",I378*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I378)),0)","v":""},{"$f":"IFERROR(IF(J378=\"\",\"\",IF($B378=\"FX\",J378*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J378)),0)","v":""},{"$f":"IFERROR(IF(K378=\"\",\"\",IF($B378=\"FX\",K378*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K378)),0)","v":""},{"$f":"IFERROR(IF(L378=\"\",\"\",IF($B378=\"FX\",L378*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L378)),0)","v":""},{"$f":"IFERROR(IF(M378=\"\",\"\",IF($B378=\"FX\",M378*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M378)),0)","v":""},{"$f":"IFERROR(IF(N378=\"\",\"\",IF($B378=\"FX\",N378*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N378)),0)","v":""},{"$f":"IFERROR(IF(O378=\"\",\"\",IF($B378=\"FX\",O378*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O378)),0)","v":""},{"$f":"IFERROR(IF(P378=\"\",\"\",IF($B378=\"FX\",P378*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P378)),0)","v":""},{"$f":"IFERROR(IF(Q378=\"\",\"\",IF($B378=\"FX\",Q378*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q378)),0)","v":""},{"$f":"IFERROR(IF(R378=\"\",\"\",IF($B378=\"FX\",R378*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R378)),0)","v":""},{"$f":"IFERROR(IF(S378=\"\",\"\",IF($B378=\"FX\",S378*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S378)),0)","v":""},{"$f":"IFERROR(IF(T378=\"\",\"\",IF($B378=\"FX\",T378*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T378)),0)","v":""},{"$f":"IFERROR(IF(U378=\"\",\"\",IF($B378=\"FX\",U378*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U378)),0)","v":""},{"$f":"IFERROR(IF(V378=\"\",\"\",IF($B378=\"FX\",V378*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V378)),0)","v":""},{"$f":"IFERROR(IF(W378=\"\",\"\",IF($B378=\"FX\",W378*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W378)),0)","v":""},{"$f":"IFERROR(IF(X378=\"\",\"\",IF($B378=\"FX\",X378*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X378)),0)","v":""},{"$f":"IFERROR(IF(Y378=\"\",\"\",IF($B378=\"FX\",Y378*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y378)),0)","v":""},{"$f":"IFERROR(IF(Z378=\"\",\"\",IF($B378=\"FX\",Z378*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z378)),0)","v":""},{"$f":"IFERROR(IF(AA378=\"\",\"\",IF($B378=\"FX\",AA378*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA378)),0)","v":""},{"$f":"IFERROR(IF(AB378=\"\",\"\",IF($B378=\"FX\",AB378*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB378)),0)","v":""},{"$f":"IFERROR(IF(AC378=\"\",\"\",IF($B378=\"FX\",AC378*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC378)),0)","v":""},{"$f":"IFERROR(IF(AD378=\"\",\"\",IF($B378=\"FX\",AD378*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD378)),0)","v":""},{"$f":"IFERROR(IF(AE378=\"\",\"\",IF($B378=\"FX\",AE378*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE378)),0)","v":""},{"$f":"IFERROR(IF(AF378=\"\",\"\",IF($B378=\"FX\",AF378*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF378)),0)","v":""},{"$f":"IFERROR(IF(AG378=\"\",\"\",IF($B378=\"FX\",AG378*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG378)),0)","v":""},{"$f":"IFERROR(IF(AH378=\"\",\"\",IF($B378=\"FX\",AH378*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH378)),0)","v":""},{"$f":"IFERROR(IF(AI378=\"\",\"\",IF($B378=\"FX\",AI378*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI378)),0)","v":""},{"$f":"IFERROR(IF(AJ378=\"\",\"\",IF($B378=\"FX\",AJ378*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ378)),0)","v":""},{"$f":"IFERROR(IF(AK378=\"\",\"\",IF($B378=\"FX\",AK378*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK378)),0)","v":""},{"$f":"IFERROR(IF(AL378=\"\",\"\",IF($B378=\"FX\",AL378*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL378)),0)","v":""},{"$f":"IFERROR(IF(AM378=\"\",\"\",IF($B378=\"FX\",AM378*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM378)),0)","v":""},{"$f":"IFERROR(IF(AN378=\"\",\"\",IF($B378=\"FX\",AN378*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN378)),0)","v":""},{"$f":"IFERROR(IF(AO378=\"\",\"\",IF($B378=\"FX\",AO378*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO378)),0)","v":""},{"$f":"IFERROR(IF(AP378=\"\",\"\",IF($B378=\"FX\",AP378*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP378)),0)","v":""},{"$f":"IFERROR(IF(AQ378=\"\",\"\",IF($B378=\"FX\",AQ378*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ378)),0)","v":""},{"$f":"IFERROR(IF(AR378=\"\",\"\",IF($B378=\"FX\",AR378*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR378)),0)","v":""},{"$f":"IFERROR(IF(AS378=\"\",\"\",IF($B378=\"FX\",AS378*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS378)),0)","v":""},{"$f":"IFERROR(IF(AT378=\"\",\"\",IF($B378=\"FX\",AT378*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT378)),0)","v":""},{"$f":"IFERROR(IF(AU378=\"\",\"\",IF($B378=\"FX\",AU378*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU378)),0)","v":""},{"$f":"IFERROR(IF(AV378=\"\",\"\",IF($B378=\"FX\",AV378*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV378)),0)","v":""},{"$f":"IFERROR(IF(AW378=\"\",\"\",IF($B378=\"FX\",AW378*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW378)),0)","v":""},{"$f":"IFERROR(IF(AX378=\"\",\"\",IF($B378=\"FX\",AX378*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX378)),0)","v":""},{"$f":"IFERROR(IF(AY378=\"\",\"\",IF($B378=\"FX\",AY378*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY378)),0)","v":""},{"$f":"IFERROR(IF(AZ378=\"\",\"\",IF($B378=\"FX\",AZ378*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ378)),0)","v":""}]
["Dom. Inflation-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B380=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B381=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%) [input directly here] (USD inflation plus something else in this case)"]
[{"$f":"\"Estimated tariff \"&currency","v":"Estimated tariff "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D379=\"\",C383*(1+D380)*(1+D381)*(1+D382),D379))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ379=\"\",AI383*(1+AJ380)*(1+AJ381)*(1+AJ382),AJ379))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D385+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["DEMAND FOR SERVICES"]
["Service 1"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service1,input_indexed_tariff1,\"\")","v":0},{"$f":"IF(E303=start_year_concession+start_service1,input_indexed_tariff1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B389=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service1","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D388=\"\",C391*(1+D389)*(1+D390),D388))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ388=\"\",AI391*(1+AJ389)*(1+AJ390),AJ388))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 2"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service2,input_indexed_tariff2,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service2,input_indexed_tariff2,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B395=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service2","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D394=\"\",C397*(1+D395)*(1+D396),D394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ394=\"\",AI397*(1+AJ395)*(1+AJ396),AJ394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 3"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service3,input_indexed_tariff3,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service3,input_indexed_tariff3,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B401=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service1","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D400=\"\",C403*(1+D401)*(1+D402),D400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ400=\"\",AI403*(1+AJ401)*(1+AJ402),AJ400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 4"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service4,input_indexed_tariff4,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service4,input_indexed_tariff4,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B407=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service2","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D406=\"\",C409*(1+D407)*(1+D408),D406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ406=\"\",AI409*(1+AJ407)*(1+AJ408),AJ406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 5"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service5,input_indexed_tariff5,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service5,input_indexed_tariff5,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B413=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service1","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D412=\"\",C415*(1+D413)*(1+D414),D412))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ412=\"\",AI415*(1+AJ413)*(1+AJ414),AJ412))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 6"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service6,input_indexed_tariff6,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service6,input_indexed_tariff6,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B419=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service2","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D418=\"\",C421*(1+D419)*(1+D420),D418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ418=\"\",AI421*(1+AJ419)*(1+AJ420),AJ418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 7"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service7,input_indexed_tariff7,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service7,input_indexed_tariff7,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B425=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service1","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D424=\"\",C427*(1+D425)*(1+D426),D424))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ424=\"\",AI427*(1+AJ425)*(1+AJ426),AJ424))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 8"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service8,input_indexed_tariff8,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service8,input_indexed_tariff8,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B431=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service2","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D430=\"\",C433*(1+D431)*(1+D432),D430))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ430=\"\",AI433*(1+AJ431)*(1+AJ432),AJ430))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 9"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service9,input_indexed_tariff9,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service9,input_indexed_tariff9,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B437=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service1","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D436=\"\",C439*(1+D437)*(1+D438),D436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ436=\"\",AI439*(1+AJ437)*(1+AJ438),AJ436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 10"]
["Demand in baseline (units)",null,null,{"$f":"IF(D$385=start_year_concession+start_service10,input_indexed_tariff10,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$385=start_year_concession+start_service10,input_indexed_tariff10,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B443=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
[{"$f":"\"Estimated demand (units) - \"&units_service2","v":"Estimated demand (units) - "},null,null,{"$f":"IF(Years>contract_length+1,0,IF(D442=\"\",C445*(1+D443)*(1+D444),D442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ442=\"\",AI445*(1+AJ443)*(1+AJ444),AJ442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D447+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["ESTIMATED REVENUES FROM USER FEES"]
["Service 1",null,null,{"$f":"D311*D391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 2",null,null,{"$f":"D319*D397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 3",null,null,{"$f":"D327*D403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 4",null,null,{"$f":"D335*D409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 5",null,null,{"$f":"D343*D415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 6",null,null,{"$f":"D351*D421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 7",null,null,{"$f":"D359*D427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 8",null,null,{"$f":"D367*D433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 9",null,null,{"$f":"D375*D439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 10",null,null,{"$f":"D383*D445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total estimated revenues from users",null,null,{"$f":"SUM(D449:D458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["(7) PROJECTION OF GOVERNMENT PAYMENTS TO PRIVATE PARTNER (e.g. availability, unitary, etc)"]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D462+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["UNITARY PRICE"]
["Service 1"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service1,$G58,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service1,$G58,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D465=\"\",\"\",IF($B465=\"FX\",D465*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D465)),0)","v":0},{"$f":"IFERROR(IF(E465=\"\",\"\",IF($B465=\"FX\",E465*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E465)),0)","v":""},{"$f":"IFERROR(IF(F465=\"\",\"\",IF($B465=\"FX\",F465*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F465)),0)","v":""},{"$f":"IFERROR(IF(G465=\"\",\"\",IF($B465=\"FX\",G465*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G465)),0)","v":""},{"$f":"IFERROR(IF(H465=\"\",\"\",IF($B465=\"FX\",H465*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H465)),0)","v":""},{"$f":"IFERROR(IF(I465=\"\",\"\",IF($B465=\"FX\",I465*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I465)),0)","v":""},{"$f":"IFERROR(IF(J465=\"\",\"\",IF($B465=\"FX\",J465*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J465)),0)","v":""},{"$f":"IFERROR(IF(K465=\"\",\"\",IF($B465=\"FX\",K465*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K465)),0)","v":""},{"$f":"IFERROR(IF(L465=\"\",\"\",IF($B465=\"FX\",L465*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L465)),0)","v":""},{"$f":"IFERROR(IF(M465=\"\",\"\",IF($B465=\"FX\",M465*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M465)),0)","v":""},{"$f":"IFERROR(IF(N465=\"\",\"\",IF($B465=\"FX\",N465*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N465)),0)","v":""},{"$f":"IFERROR(IF(O465=\"\",\"\",IF($B465=\"FX\",O465*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O465)),0)","v":""},{"$f":"IFERROR(IF(P465=\"\",\"\",IF($B465=\"FX\",P465*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P465)),0)","v":""},{"$f":"IFERROR(IF(Q465=\"\",\"\",IF($B465=\"FX\",Q465*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q465)),0)","v":""},{"$f":"IFERROR(IF(R465=\"\",\"\",IF($B465=\"FX\",R465*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R465)),0)","v":""},{"$f":"IFERROR(IF(S465=\"\",\"\",IF($B465=\"FX\",S465*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S465)),0)","v":""},{"$f":"IFERROR(IF(T465=\"\",\"\",IF($B465=\"FX\",T465*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T465)),0)","v":""},{"$f":"IFERROR(IF(U465=\"\",\"\",IF($B465=\"FX\",U465*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U465)),0)","v":""},{"$f":"IFERROR(IF(V465=\"\",\"\",IF($B465=\"FX\",V465*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V465)),0)","v":""},{"$f":"IFERROR(IF(W465=\"\",\"\",IF($B465=\"FX\",W465*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W465)),0)","v":""},{"$f":"IFERROR(IF(X465=\"\",\"\",IF($B465=\"FX\",X465*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X465)),0)","v":""},{"$f":"IFERROR(IF(Y465=\"\",\"\",IF($B465=\"FX\",Y465*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y465)),0)","v":""},{"$f":"IFERROR(IF(Z465=\"\",\"\",IF($B465=\"FX\",Z465*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z465)),0)","v":""},{"$f":"IFERROR(IF(AA465=\"\",\"\",IF($B465=\"FX\",AA465*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA465)),0)","v":""},{"$f":"IFERROR(IF(AB465=\"\",\"\",IF($B465=\"FX\",AB465*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB465)),0)","v":""},{"$f":"IFERROR(IF(AC465=\"\",\"\",IF($B465=\"FX\",AC465*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC465)),0)","v":""},{"$f":"IFERROR(IF(AD465=\"\",\"\",IF($B465=\"FX\",AD465*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD465)),0)","v":""},{"$f":"IFERROR(IF(AE465=\"\",\"\",IF($B465=\"FX\",AE465*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE465)),0)","v":""},{"$f":"IFERROR(IF(AF465=\"\",\"\",IF($B465=\"FX\",AF465*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF465)),0)","v":""},{"$f":"IFERROR(IF(AG465=\"\",\"\",IF($B465=\"FX\",AG465*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG465)),0)","v":""},{"$f":"IFERROR(IF(AH465=\"\",\"\",IF($B465=\"FX\",AH465*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH465)),0)","v":""},{"$f":"IFERROR(IF(AI465=\"\",\"\",IF($B465=\"FX\",AI465*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI465)),0)","v":""},{"$f":"IFERROR(IF(AJ465=\"\",\"\",IF($B465=\"FX\",AJ465*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ465)),0)","v":""},{"$f":"IFERROR(IF(AK465=\"\",\"\",IF($B465=\"FX\",AK465*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK465)),0)","v":""},{"$f":"IFERROR(IF(AL465=\"\",\"\",IF($B465=\"FX\",AL465*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL465)),0)","v":""},{"$f":"IFERROR(IF(AM465=\"\",\"\",IF($B465=\"FX\",AM465*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM465)),0)","v":""},{"$f":"IFERROR(IF(AN465=\"\",\"\",IF($B465=\"FX\",AN465*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN465)),0)","v":""},{"$f":"IFERROR(IF(AO465=\"\",\"\",IF($B465=\"FX\",AO465*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO465)),0)","v":""},{"$f":"IFERROR(IF(AP465=\"\",\"\",IF($B465=\"FX\",AP465*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP465)),0)","v":""},{"$f":"IFERROR(IF(AQ465=\"\",\"\",IF($B465=\"FX\",AQ465*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ465)),0)","v":""},{"$f":"IFERROR(IF(AR465=\"\",\"\",IF($B465=\"FX\",AR465*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR465)),0)","v":""},{"$f":"IFERROR(IF(AS465=\"\",\"\",IF($B465=\"FX\",AS465*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS465)),0)","v":""},{"$f":"IFERROR(IF(AT465=\"\",\"\",IF($B465=\"FX\",AT465*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT465)),0)","v":""},{"$f":"IFERROR(IF(AU465=\"\",\"\",IF($B465=\"FX\",AU465*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU465)),0)","v":""},{"$f":"IFERROR(IF(AV465=\"\",\"\",IF($B465=\"FX\",AV465*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV465)),0)","v":""},{"$f":"IFERROR(IF(AW465=\"\",\"\",IF($B465=\"FX\",AW465*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW465)),0)","v":""},{"$f":"IFERROR(IF(AX465=\"\",\"\",IF($B465=\"FX\",AX465*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX465)),0)","v":""},{"$f":"IFERROR(IF(AY465=\"\",\"\",IF($B465=\"FX\",AY465*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY465)),0)","v":""},{"$f":"IFERROR(IF(AZ465=\"\",\"\",IF($B465=\"FX\",AZ465*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ465)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B467=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B468=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D466<>\"\",D466,C470*(1+D467)*(1+D468)*(1+D469)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ466<>\"\",AJ466,AI470*(1+AJ467)*(1+AJ468)*(1+AJ469)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 2"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service2,$G59,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service2,$G59,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D473=\"\",\"\",IF($B473=\"FX\",D473*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D473)),0)","v":0},{"$f":"IFERROR(IF(E473=\"\",\"\",IF($B473=\"FX\",E473*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E473)),0)","v":""},{"$f":"IFERROR(IF(F473=\"\",\"\",IF($B473=\"FX\",F473*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F473)),0)","v":""},{"$f":"IFERROR(IF(G473=\"\",\"\",IF($B473=\"FX\",G473*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G473)),0)","v":""},{"$f":"IFERROR(IF(H473=\"\",\"\",IF($B473=\"FX\",H473*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H473)),0)","v":""},{"$f":"IFERROR(IF(I473=\"\",\"\",IF($B473=\"FX\",I473*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I473)),0)","v":""},{"$f":"IFERROR(IF(J473=\"\",\"\",IF($B473=\"FX\",J473*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J473)),0)","v":""},{"$f":"IFERROR(IF(K473=\"\",\"\",IF($B473=\"FX\",K473*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K473)),0)","v":""},{"$f":"IFERROR(IF(L473=\"\",\"\",IF($B473=\"FX\",L473*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L473)),0)","v":""},{"$f":"IFERROR(IF(M473=\"\",\"\",IF($B473=\"FX\",M473*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M473)),0)","v":""},{"$f":"IFERROR(IF(N473=\"\",\"\",IF($B473=\"FX\",N473*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N473)),0)","v":""},{"$f":"IFERROR(IF(O473=\"\",\"\",IF($B473=\"FX\",O473*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O473)),0)","v":""},{"$f":"IFERROR(IF(P473=\"\",\"\",IF($B473=\"FX\",P473*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P473)),0)","v":""},{"$f":"IFERROR(IF(Q473=\"\",\"\",IF($B473=\"FX\",Q473*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q473)),0)","v":""},{"$f":"IFERROR(IF(R473=\"\",\"\",IF($B473=\"FX\",R473*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R473)),0)","v":""},{"$f":"IFERROR(IF(S473=\"\",\"\",IF($B473=\"FX\",S473*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S473)),0)","v":""},{"$f":"IFERROR(IF(T473=\"\",\"\",IF($B473=\"FX\",T473*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T473)),0)","v":""},{"$f":"IFERROR(IF(U473=\"\",\"\",IF($B473=\"FX\",U473*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U473)),0)","v":""},{"$f":"IFERROR(IF(V473=\"\",\"\",IF($B473=\"FX\",V473*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V473)),0)","v":""},{"$f":"IFERROR(IF(W473=\"\",\"\",IF($B473=\"FX\",W473*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W473)),0)","v":""},{"$f":"IFERROR(IF(X473=\"\",\"\",IF($B473=\"FX\",X473*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X473)),0)","v":""},{"$f":"IFERROR(IF(Y473=\"\",\"\",IF($B473=\"FX\",Y473*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y473)),0)","v":""},{"$f":"IFERROR(IF(Z473=\"\",\"\",IF($B473=\"FX\",Z473*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z473)),0)","v":""},{"$f":"IFERROR(IF(AA473=\"\",\"\",IF($B473=\"FX\",AA473*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA473)),0)","v":""},{"$f":"IFERROR(IF(AB473=\"\",\"\",IF($B473=\"FX\",AB473*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB473)),0)","v":""},{"$f":"IFERROR(IF(AC473=\"\",\"\",IF($B473=\"FX\",AC473*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC473)),0)","v":""},{"$f":"IFERROR(IF(AD473=\"\",\"\",IF($B473=\"FX\",AD473*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD473)),0)","v":""},{"$f":"IFERROR(IF(AE473=\"\",\"\",IF($B473=\"FX\",AE473*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE473)),0)","v":""},{"$f":"IFERROR(IF(AF473=\"\",\"\",IF($B473=\"FX\",AF473*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF473)),0)","v":""},{"$f":"IFERROR(IF(AG473=\"\",\"\",IF($B473=\"FX\",AG473*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG473)),0)","v":""},{"$f":"IFERROR(IF(AH473=\"\",\"\",IF($B473=\"FX\",AH473*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH473)),0)","v":""},{"$f":"IFERROR(IF(AI473=\"\",\"\",IF($B473=\"FX\",AI473*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI473)),0)","v":""},{"$f":"IFERROR(IF(AJ473=\"\",\"\",IF($B473=\"FX\",AJ473*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ473)),0)","v":""},{"$f":"IFERROR(IF(AK473=\"\",\"\",IF($B473=\"FX\",AK473*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK473)),0)","v":""},{"$f":"IFERROR(IF(AL473=\"\",\"\",IF($B473=\"FX\",AL473*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL473)),0)","v":""},{"$f":"IFERROR(IF(AM473=\"\",\"\",IF($B473=\"FX\",AM473*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM473)),0)","v":""},{"$f":"IFERROR(IF(AN473=\"\",\"\",IF($B473=\"FX\",AN473*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN473)),0)","v":""},{"$f":"IFERROR(IF(AO473=\"\",\"\",IF($B473=\"FX\",AO473*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO473)),0)","v":""},{"$f":"IFERROR(IF(AP473=\"\",\"\",IF($B473=\"FX\",AP473*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP473)),0)","v":""},{"$f":"IFERROR(IF(AQ473=\"\",\"\",IF($B473=\"FX\",AQ473*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ473)),0)","v":""},{"$f":"IFERROR(IF(AR473=\"\",\"\",IF($B473=\"FX\",AR473*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR473)),0)","v":""},{"$f":"IFERROR(IF(AS473=\"\",\"\",IF($B473=\"FX\",AS473*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS473)),0)","v":""},{"$f":"IFERROR(IF(AT473=\"\",\"\",IF($B473=\"FX\",AT473*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT473)),0)","v":""},{"$f":"IFERROR(IF(AU473=\"\",\"\",IF($B473=\"FX\",AU473*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU473)),0)","v":""},{"$f":"IFERROR(IF(AV473=\"\",\"\",IF($B473=\"FX\",AV473*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV473)),0)","v":""},{"$f":"IFERROR(IF(AW473=\"\",\"\",IF($B473=\"FX\",AW473*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW473)),0)","v":""},{"$f":"IFERROR(IF(AX473=\"\",\"\",IF($B473=\"FX\",AX473*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX473)),0)","v":""},{"$f":"IFERROR(IF(AY473=\"\",\"\",IF($B473=\"FX\",AY473*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY473)),0)","v":""},{"$f":"IFERROR(IF(AZ473=\"\",\"\",IF($B473=\"FX\",AZ473*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ473)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B475=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B476=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D474<>\"\",D474,C478*(1+D475)*(1+D476)*(1+D477)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ474<>\"\",AJ474,AI478*(1+AJ475)*(1+AJ476)*(1+AJ477)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 3"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service3,$G60,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service3,$G60,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D481=\"\",\"\",IF($B481=\"FX\",D481*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D481)),0)","v":0},{"$f":"IFERROR(IF(E481=\"\",\"\",IF($B481=\"FX\",E481*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E481)),0)","v":""},{"$f":"IFERROR(IF(F481=\"\",\"\",IF($B481=\"FX\",F481*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F481)),0)","v":""},{"$f":"IFERROR(IF(G481=\"\",\"\",IF($B481=\"FX\",G481*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G481)),0)","v":""},{"$f":"IFERROR(IF(H481=\"\",\"\",IF($B481=\"FX\",H481*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H481)),0)","v":""},{"$f":"IFERROR(IF(I481=\"\",\"\",IF($B481=\"FX\",I481*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I481)),0)","v":""},{"$f":"IFERROR(IF(J481=\"\",\"\",IF($B481=\"FX\",J481*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J481)),0)","v":""},{"$f":"IFERROR(IF(K481=\"\",\"\",IF($B481=\"FX\",K481*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K481)),0)","v":""},{"$f":"IFERROR(IF(L481=\"\",\"\",IF($B481=\"FX\",L481*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L481)),0)","v":""},{"$f":"IFERROR(IF(M481=\"\",\"\",IF($B481=\"FX\",M481*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M481)),0)","v":""},{"$f":"IFERROR(IF(N481=\"\",\"\",IF($B481=\"FX\",N481*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N481)),0)","v":""},{"$f":"IFERROR(IF(O481=\"\",\"\",IF($B481=\"FX\",O481*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O481)),0)","v":""},{"$f":"IFERROR(IF(P481=\"\",\"\",IF($B481=\"FX\",P481*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P481)),0)","v":""},{"$f":"IFERROR(IF(Q481=\"\",\"\",IF($B481=\"FX\",Q481*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q481)),0)","v":""},{"$f":"IFERROR(IF(R481=\"\",\"\",IF($B481=\"FX\",R481*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R481)),0)","v":""},{"$f":"IFERROR(IF(S481=\"\",\"\",IF($B481=\"FX\",S481*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S481)),0)","v":""},{"$f":"IFERROR(IF(T481=\"\",\"\",IF($B481=\"FX\",T481*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T481)),0)","v":""},{"$f":"IFERROR(IF(U481=\"\",\"\",IF($B481=\"FX\",U481*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U481)),0)","v":""},{"$f":"IFERROR(IF(V481=\"\",\"\",IF($B481=\"FX\",V481*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V481)),0)","v":""},{"$f":"IFERROR(IF(W481=\"\",\"\",IF($B481=\"FX\",W481*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W481)),0)","v":""},{"$f":"IFERROR(IF(X481=\"\",\"\",IF($B481=\"FX\",X481*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X481)),0)","v":""},{"$f":"IFERROR(IF(Y481=\"\",\"\",IF($B481=\"FX\",Y481*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y481)),0)","v":""},{"$f":"IFERROR(IF(Z481=\"\",\"\",IF($B481=\"FX\",Z481*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z481)),0)","v":""},{"$f":"IFERROR(IF(AA481=\"\",\"\",IF($B481=\"FX\",AA481*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA481)),0)","v":""},{"$f":"IFERROR(IF(AB481=\"\",\"\",IF($B481=\"FX\",AB481*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB481)),0)","v":""},{"$f":"IFERROR(IF(AC481=\"\",\"\",IF($B481=\"FX\",AC481*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC481)),0)","v":""},{"$f":"IFERROR(IF(AD481=\"\",\"\",IF($B481=\"FX\",AD481*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD481)),0)","v":""},{"$f":"IFERROR(IF(AE481=\"\",\"\",IF($B481=\"FX\",AE481*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE481)),0)","v":""},{"$f":"IFERROR(IF(AF481=\"\",\"\",IF($B481=\"FX\",AF481*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF481)),0)","v":""},{"$f":"IFERROR(IF(AG481=\"\",\"\",IF($B481=\"FX\",AG481*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG481)),0)","v":""},{"$f":"IFERROR(IF(AH481=\"\",\"\",IF($B481=\"FX\",AH481*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH481)),0)","v":""},{"$f":"IFERROR(IF(AI481=\"\",\"\",IF($B481=\"FX\",AI481*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI481)),0)","v":""},{"$f":"IFERROR(IF(AJ481=\"\",\"\",IF($B481=\"FX\",AJ481*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ481)),0)","v":""},{"$f":"IFERROR(IF(AK481=\"\",\"\",IF($B481=\"FX\",AK481*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK481)),0)","v":""},{"$f":"IFERROR(IF(AL481=\"\",\"\",IF($B481=\"FX\",AL481*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL481)),0)","v":""},{"$f":"IFERROR(IF(AM481=\"\",\"\",IF($B481=\"FX\",AM481*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM481)),0)","v":""},{"$f":"IFERROR(IF(AN481=\"\",\"\",IF($B481=\"FX\",AN481*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN481)),0)","v":""},{"$f":"IFERROR(IF(AO481=\"\",\"\",IF($B481=\"FX\",AO481*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO481)),0)","v":""},{"$f":"IFERROR(IF(AP481=\"\",\"\",IF($B481=\"FX\",AP481*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP481)),0)","v":""},{"$f":"IFERROR(IF(AQ481=\"\",\"\",IF($B481=\"FX\",AQ481*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ481)),0)","v":""},{"$f":"IFERROR(IF(AR481=\"\",\"\",IF($B481=\"FX\",AR481*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR481)),0)","v":""},{"$f":"IFERROR(IF(AS481=\"\",\"\",IF($B481=\"FX\",AS481*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS481)),0)","v":""},{"$f":"IFERROR(IF(AT481=\"\",\"\",IF($B481=\"FX\",AT481*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT481)),0)","v":""},{"$f":"IFERROR(IF(AU481=\"\",\"\",IF($B481=\"FX\",AU481*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU481)),0)","v":""},{"$f":"IFERROR(IF(AV481=\"\",\"\",IF($B481=\"FX\",AV481*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV481)),0)","v":""},{"$f":"IFERROR(IF(AW481=\"\",\"\",IF($B481=\"FX\",AW481*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW481)),0)","v":""},{"$f":"IFERROR(IF(AX481=\"\",\"\",IF($B481=\"FX\",AX481*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX481)),0)","v":""},{"$f":"IFERROR(IF(AY481=\"\",\"\",IF($B481=\"FX\",AY481*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY481)),0)","v":""},{"$f":"IFERROR(IF(AZ481=\"\",\"\",IF($B481=\"FX\",AZ481*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ481)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B483=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B484=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D482<>\"\",D482,C486*(1+D483)*(1+D484)*(1+D485)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ482<>\"\",AJ482,AI486*(1+AJ483)*(1+AJ484)*(1+AJ485)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 4"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service4,$G61,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service4,$G61,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D489=\"\",\"\",IF($B489=\"FX\",D489*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D489)),0)","v":0},{"$f":"IFERROR(IF(E489=\"\",\"\",IF($B489=\"FX\",E489*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E489)),0)","v":""},{"$f":"IFERROR(IF(F489=\"\",\"\",IF($B489=\"FX\",F489*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F489)),0)","v":""},{"$f":"IFERROR(IF(G489=\"\",\"\",IF($B489=\"FX\",G489*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G489)),0)","v":""},{"$f":"IFERROR(IF(H489=\"\",\"\",IF($B489=\"FX\",H489*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H489)),0)","v":""},{"$f":"IFERROR(IF(I489=\"\",\"\",IF($B489=\"FX\",I489*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I489)),0)","v":""},{"$f":"IFERROR(IF(J489=\"\",\"\",IF($B489=\"FX\",J489*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J489)),0)","v":""},{"$f":"IFERROR(IF(K489=\"\",\"\",IF($B489=\"FX\",K489*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K489)),0)","v":""},{"$f":"IFERROR(IF(L489=\"\",\"\",IF($B489=\"FX\",L489*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L489)),0)","v":""},{"$f":"IFERROR(IF(M489=\"\",\"\",IF($B489=\"FX\",M489*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M489)),0)","v":""},{"$f":"IFERROR(IF(N489=\"\",\"\",IF($B489=\"FX\",N489*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N489)),0)","v":""},{"$f":"IFERROR(IF(O489=\"\",\"\",IF($B489=\"FX\",O489*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O489)),0)","v":""},{"$f":"IFERROR(IF(P489=\"\",\"\",IF($B489=\"FX\",P489*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P489)),0)","v":""},{"$f":"IFERROR(IF(Q489=\"\",\"\",IF($B489=\"FX\",Q489*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q489)),0)","v":""},{"$f":"IFERROR(IF(R489=\"\",\"\",IF($B489=\"FX\",R489*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R489)),0)","v":""},{"$f":"IFERROR(IF(S489=\"\",\"\",IF($B489=\"FX\",S489*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S489)),0)","v":""},{"$f":"IFERROR(IF(T489=\"\",\"\",IF($B489=\"FX\",T489*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T489)),0)","v":""},{"$f":"IFERROR(IF(U489=\"\",\"\",IF($B489=\"FX\",U489*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U489)),0)","v":""},{"$f":"IFERROR(IF(V489=\"\",\"\",IF($B489=\"FX\",V489*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V489)),0)","v":""},{"$f":"IFERROR(IF(W489=\"\",\"\",IF($B489=\"FX\",W489*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W489)),0)","v":""},{"$f":"IFERROR(IF(X489=\"\",\"\",IF($B489=\"FX\",X489*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X489)),0)","v":""},{"$f":"IFERROR(IF(Y489=\"\",\"\",IF($B489=\"FX\",Y489*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y489)),0)","v":""},{"$f":"IFERROR(IF(Z489=\"\",\"\",IF($B489=\"FX\",Z489*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z489)),0)","v":""},{"$f":"IFERROR(IF(AA489=\"\",\"\",IF($B489=\"FX\",AA489*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA489)),0)","v":""},{"$f":"IFERROR(IF(AB489=\"\",\"\",IF($B489=\"FX\",AB489*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB489)),0)","v":""},{"$f":"IFERROR(IF(AC489=\"\",\"\",IF($B489=\"FX\",AC489*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC489)),0)","v":""},{"$f":"IFERROR(IF(AD489=\"\",\"\",IF($B489=\"FX\",AD489*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD489)),0)","v":""},{"$f":"IFERROR(IF(AE489=\"\",\"\",IF($B489=\"FX\",AE489*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE489)),0)","v":""},{"$f":"IFERROR(IF(AF489=\"\",\"\",IF($B489=\"FX\",AF489*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF489)),0)","v":""},{"$f":"IFERROR(IF(AG489=\"\",\"\",IF($B489=\"FX\",AG489*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG489)),0)","v":""},{"$f":"IFERROR(IF(AH489=\"\",\"\",IF($B489=\"FX\",AH489*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH489)),0)","v":""},{"$f":"IFERROR(IF(AI489=\"\",\"\",IF($B489=\"FX\",AI489*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI489)),0)","v":""},{"$f":"IFERROR(IF(AJ489=\"\",\"\",IF($B489=\"FX\",AJ489*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ489)),0)","v":""},{"$f":"IFERROR(IF(AK489=\"\",\"\",IF($B489=\"FX\",AK489*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK489)),0)","v":""},{"$f":"IFERROR(IF(AL489=\"\",\"\",IF($B489=\"FX\",AL489*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL489)),0)","v":""},{"$f":"IFERROR(IF(AM489=\"\",\"\",IF($B489=\"FX\",AM489*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM489)),0)","v":""},{"$f":"IFERROR(IF(AN489=\"\",\"\",IF($B489=\"FX\",AN489*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN489)),0)","v":""},{"$f":"IFERROR(IF(AO489=\"\",\"\",IF($B489=\"FX\",AO489*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO489)),0)","v":""},{"$f":"IFERROR(IF(AP489=\"\",\"\",IF($B489=\"FX\",AP489*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP489)),0)","v":""},{"$f":"IFERROR(IF(AQ489=\"\",\"\",IF($B489=\"FX\",AQ489*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ489)),0)","v":""},{"$f":"IFERROR(IF(AR489=\"\",\"\",IF($B489=\"FX\",AR489*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR489)),0)","v":""},{"$f":"IFERROR(IF(AS489=\"\",\"\",IF($B489=\"FX\",AS489*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS489)),0)","v":""},{"$f":"IFERROR(IF(AT489=\"\",\"\",IF($B489=\"FX\",AT489*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT489)),0)","v":""},{"$f":"IFERROR(IF(AU489=\"\",\"\",IF($B489=\"FX\",AU489*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU489)),0)","v":""},{"$f":"IFERROR(IF(AV489=\"\",\"\",IF($B489=\"FX\",AV489*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV489)),0)","v":""},{"$f":"IFERROR(IF(AW489=\"\",\"\",IF($B489=\"FX\",AW489*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW489)),0)","v":""},{"$f":"IFERROR(IF(AX489=\"\",\"\",IF($B489=\"FX\",AX489*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX489)),0)","v":""},{"$f":"IFERROR(IF(AY489=\"\",\"\",IF($B489=\"FX\",AY489*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY489)),0)","v":""},{"$f":"IFERROR(IF(AZ489=\"\",\"\",IF($B489=\"FX\",AZ489*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ489)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B491=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B492=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D490<>\"\",D490,C494*(1+D491)*(1+D492)*(1+D493)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ490<>\"\",AJ490,AI494*(1+AJ491)*(1+AJ492)*(1+AJ493)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 5"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service5,$G62,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service5,$G62,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D497=\"\",\"\",IF($B497=\"FX\",D497*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D497)),0)","v":0},{"$f":"IFERROR(IF(E497=\"\",\"\",IF($B497=\"FX\",E497*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E497)),0)","v":""},{"$f":"IFERROR(IF(F497=\"\",\"\",IF($B497=\"FX\",F497*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F497)),0)","v":""},{"$f":"IFERROR(IF(G497=\"\",\"\",IF($B497=\"FX\",G497*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G497)),0)","v":""},{"$f":"IFERROR(IF(H497=\"\",\"\",IF($B497=\"FX\",H497*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H497)),0)","v":""},{"$f":"IFERROR(IF(I497=\"\",\"\",IF($B497=\"FX\",I497*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I497)),0)","v":""},{"$f":"IFERROR(IF(J497=\"\",\"\",IF($B497=\"FX\",J497*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J497)),0)","v":""},{"$f":"IFERROR(IF(K497=\"\",\"\",IF($B497=\"FX\",K497*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K497)),0)","v":""},{"$f":"IFERROR(IF(L497=\"\",\"\",IF($B497=\"FX\",L497*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L497)),0)","v":""},{"$f":"IFERROR(IF(M497=\"\",\"\",IF($B497=\"FX\",M497*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M497)),0)","v":""},{"$f":"IFERROR(IF(N497=\"\",\"\",IF($B497=\"FX\",N497*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N497)),0)","v":""},{"$f":"IFERROR(IF(O497=\"\",\"\",IF($B497=\"FX\",O497*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O497)),0)","v":""},{"$f":"IFERROR(IF(P497=\"\",\"\",IF($B497=\"FX\",P497*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P497)),0)","v":""},{"$f":"IFERROR(IF(Q497=\"\",\"\",IF($B497=\"FX\",Q497*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q497)),0)","v":""},{"$f":"IFERROR(IF(R497=\"\",\"\",IF($B497=\"FX\",R497*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R497)),0)","v":""},{"$f":"IFERROR(IF(S497=\"\",\"\",IF($B497=\"FX\",S497*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S497)),0)","v":""},{"$f":"IFERROR(IF(T497=\"\",\"\",IF($B497=\"FX\",T497*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T497)),0)","v":""},{"$f":"IFERROR(IF(U497=\"\",\"\",IF($B497=\"FX\",U497*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U497)),0)","v":""},{"$f":"IFERROR(IF(V497=\"\",\"\",IF($B497=\"FX\",V497*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V497)),0)","v":""},{"$f":"IFERROR(IF(W497=\"\",\"\",IF($B497=\"FX\",W497*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W497)),0)","v":""},{"$f":"IFERROR(IF(X497=\"\",\"\",IF($B497=\"FX\",X497*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X497)),0)","v":""},{"$f":"IFERROR(IF(Y497=\"\",\"\",IF($B497=\"FX\",Y497*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y497)),0)","v":""},{"$f":"IFERROR(IF(Z497=\"\",\"\",IF($B497=\"FX\",Z497*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z497)),0)","v":""},{"$f":"IFERROR(IF(AA497=\"\",\"\",IF($B497=\"FX\",AA497*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA497)),0)","v":""},{"$f":"IFERROR(IF(AB497=\"\",\"\",IF($B497=\"FX\",AB497*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB497)),0)","v":""},{"$f":"IFERROR(IF(AC497=\"\",\"\",IF($B497=\"FX\",AC497*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC497)),0)","v":""},{"$f":"IFERROR(IF(AD497=\"\",\"\",IF($B497=\"FX\",AD497*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD497)),0)","v":""},{"$f":"IFERROR(IF(AE497=\"\",\"\",IF($B497=\"FX\",AE497*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE497)),0)","v":""},{"$f":"IFERROR(IF(AF497=\"\",\"\",IF($B497=\"FX\",AF497*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF497)),0)","v":""},{"$f":"IFERROR(IF(AG497=\"\",\"\",IF($B497=\"FX\",AG497*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG497)),0)","v":""},{"$f":"IFERROR(IF(AH497=\"\",\"\",IF($B497=\"FX\",AH497*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH497)),0)","v":""},{"$f":"IFERROR(IF(AI497=\"\",\"\",IF($B497=\"FX\",AI497*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI497)),0)","v":""},{"$f":"IFERROR(IF(AJ497=\"\",\"\",IF($B497=\"FX\",AJ497*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ497)),0)","v":""},{"$f":"IFERROR(IF(AK497=\"\",\"\",IF($B497=\"FX\",AK497*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK497)),0)","v":""},{"$f":"IFERROR(IF(AL497=\"\",\"\",IF($B497=\"FX\",AL497*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL497)),0)","v":""},{"$f":"IFERROR(IF(AM497=\"\",\"\",IF($B497=\"FX\",AM497*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM497)),0)","v":""},{"$f":"IFERROR(IF(AN497=\"\",\"\",IF($B497=\"FX\",AN497*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN497)),0)","v":""},{"$f":"IFERROR(IF(AO497=\"\",\"\",IF($B497=\"FX\",AO497*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO497)),0)","v":""},{"$f":"IFERROR(IF(AP497=\"\",\"\",IF($B497=\"FX\",AP497*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP497)),0)","v":""},{"$f":"IFERROR(IF(AQ497=\"\",\"\",IF($B497=\"FX\",AQ497*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ497)),0)","v":""},{"$f":"IFERROR(IF(AR497=\"\",\"\",IF($B497=\"FX\",AR497*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR497)),0)","v":""},{"$f":"IFERROR(IF(AS497=\"\",\"\",IF($B497=\"FX\",AS497*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS497)),0)","v":""},{"$f":"IFERROR(IF(AT497=\"\",\"\",IF($B497=\"FX\",AT497*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT497)),0)","v":""},{"$f":"IFERROR(IF(AU497=\"\",\"\",IF($B497=\"FX\",AU497*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU497)),0)","v":""},{"$f":"IFERROR(IF(AV497=\"\",\"\",IF($B497=\"FX\",AV497*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV497)),0)","v":""},{"$f":"IFERROR(IF(AW497=\"\",\"\",IF($B497=\"FX\",AW497*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW497)),0)","v":""},{"$f":"IFERROR(IF(AX497=\"\",\"\",IF($B497=\"FX\",AX497*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX497)),0)","v":""},{"$f":"IFERROR(IF(AY497=\"\",\"\",IF($B497=\"FX\",AY497*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY497)),0)","v":""},{"$f":"IFERROR(IF(AZ497=\"\",\"\",IF($B497=\"FX\",AZ497*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ497)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B499=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B500=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D498<>\"\",D498,C502*(1+D499)*(1+D500)*(1+D501)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ498<>\"\",AJ498,AI502*(1+AJ499)*(1+AJ500)*(1+AJ501)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 6"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service6,$G63,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service6,$G63,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D505=\"\",\"\",IF($B505=\"FX\",D505*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D505)),0)","v":0},{"$f":"IFERROR(IF(E505=\"\",\"\",IF($B505=\"FX\",E505*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E505)),0)","v":""},{"$f":"IFERROR(IF(F505=\"\",\"\",IF($B505=\"FX\",F505*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F505)),0)","v":""},{"$f":"IFERROR(IF(G505=\"\",\"\",IF($B505=\"FX\",G505*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G505)),0)","v":""},{"$f":"IFERROR(IF(H505=\"\",\"\",IF($B505=\"FX\",H505*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H505)),0)","v":""},{"$f":"IFERROR(IF(I505=\"\",\"\",IF($B505=\"FX\",I505*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I505)),0)","v":""},{"$f":"IFERROR(IF(J505=\"\",\"\",IF($B505=\"FX\",J505*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J505)),0)","v":""},{"$f":"IFERROR(IF(K505=\"\",\"\",IF($B505=\"FX\",K505*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K505)),0)","v":""},{"$f":"IFERROR(IF(L505=\"\",\"\",IF($B505=\"FX\",L505*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L505)),0)","v":""},{"$f":"IFERROR(IF(M505=\"\",\"\",IF($B505=\"FX\",M505*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M505)),0)","v":""},{"$f":"IFERROR(IF(N505=\"\",\"\",IF($B505=\"FX\",N505*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N505)),0)","v":""},{"$f":"IFERROR(IF(O505=\"\",\"\",IF($B505=\"FX\",O505*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O505)),0)","v":""},{"$f":"IFERROR(IF(P505=\"\",\"\",IF($B505=\"FX\",P505*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P505)),0)","v":""},{"$f":"IFERROR(IF(Q505=\"\",\"\",IF($B505=\"FX\",Q505*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q505)),0)","v":""},{"$f":"IFERROR(IF(R505=\"\",\"\",IF($B505=\"FX\",R505*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R505)),0)","v":""},{"$f":"IFERROR(IF(S505=\"\",\"\",IF($B505=\"FX\",S505*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S505)),0)","v":""},{"$f":"IFERROR(IF(T505=\"\",\"\",IF($B505=\"FX\",T505*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T505)),0)","v":""},{"$f":"IFERROR(IF(U505=\"\",\"\",IF($B505=\"FX\",U505*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U505)),0)","v":""},{"$f":"IFERROR(IF(V505=\"\",\"\",IF($B505=\"FX\",V505*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V505)),0)","v":""},{"$f":"IFERROR(IF(W505=\"\",\"\",IF($B505=\"FX\",W505*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W505)),0)","v":""},{"$f":"IFERROR(IF(X505=\"\",\"\",IF($B505=\"FX\",X505*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X505)),0)","v":""},{"$f":"IFERROR(IF(Y505=\"\",\"\",IF($B505=\"FX\",Y505*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y505)),0)","v":""},{"$f":"IFERROR(IF(Z505=\"\",\"\",IF($B505=\"FX\",Z505*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z505)),0)","v":""},{"$f":"IFERROR(IF(AA505=\"\",\"\",IF($B505=\"FX\",AA505*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA505)),0)","v":""},{"$f":"IFERROR(IF(AB505=\"\",\"\",IF($B505=\"FX\",AB505*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB505)),0)","v":""},{"$f":"IFERROR(IF(AC505=\"\",\"\",IF($B505=\"FX\",AC505*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC505)),0)","v":""},{"$f":"IFERROR(IF(AD505=\"\",\"\",IF($B505=\"FX\",AD505*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD505)),0)","v":""},{"$f":"IFERROR(IF(AE505=\"\",\"\",IF($B505=\"FX\",AE505*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE505)),0)","v":""},{"$f":"IFERROR(IF(AF505=\"\",\"\",IF($B505=\"FX\",AF505*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF505)),0)","v":""},{"$f":"IFERROR(IF(AG505=\"\",\"\",IF($B505=\"FX\",AG505*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG505)),0)","v":""},{"$f":"IFERROR(IF(AH505=\"\",\"\",IF($B505=\"FX\",AH505*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH505)),0)","v":""},{"$f":"IFERROR(IF(AI505=\"\",\"\",IF($B505=\"FX\",AI505*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI505)),0)","v":""},{"$f":"IFERROR(IF(AJ505=\"\",\"\",IF($B505=\"FX\",AJ505*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ505)),0)","v":""},{"$f":"IFERROR(IF(AK505=\"\",\"\",IF($B505=\"FX\",AK505*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK505)),0)","v":""},{"$f":"IFERROR(IF(AL505=\"\",\"\",IF($B505=\"FX\",AL505*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL505)),0)","v":""},{"$f":"IFERROR(IF(AM505=\"\",\"\",IF($B505=\"FX\",AM505*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM505)),0)","v":""},{"$f":"IFERROR(IF(AN505=\"\",\"\",IF($B505=\"FX\",AN505*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN505)),0)","v":""},{"$f":"IFERROR(IF(AO505=\"\",\"\",IF($B505=\"FX\",AO505*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO505)),0)","v":""},{"$f":"IFERROR(IF(AP505=\"\",\"\",IF($B505=\"FX\",AP505*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP505)),0)","v":""},{"$f":"IFERROR(IF(AQ505=\"\",\"\",IF($B505=\"FX\",AQ505*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ505)),0)","v":""},{"$f":"IFERROR(IF(AR505=\"\",\"\",IF($B505=\"FX\",AR505*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR505)),0)","v":""},{"$f":"IFERROR(IF(AS505=\"\",\"\",IF($B505=\"FX\",AS505*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS505)),0)","v":""},{"$f":"IFERROR(IF(AT505=\"\",\"\",IF($B505=\"FX\",AT505*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT505)),0)","v":""},{"$f":"IFERROR(IF(AU505=\"\",\"\",IF($B505=\"FX\",AU505*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU505)),0)","v":""},{"$f":"IFERROR(IF(AV505=\"\",\"\",IF($B505=\"FX\",AV505*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV505)),0)","v":""},{"$f":"IFERROR(IF(AW505=\"\",\"\",IF($B505=\"FX\",AW505*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW505)),0)","v":""},{"$f":"IFERROR(IF(AX505=\"\",\"\",IF($B505=\"FX\",AX505*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX505)),0)","v":""},{"$f":"IFERROR(IF(AY505=\"\",\"\",IF($B505=\"FX\",AY505*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY505)),0)","v":""},{"$f":"IFERROR(IF(AZ505=\"\",\"\",IF($B505=\"FX\",AZ505*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ505)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B507=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B508=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D506<>\"\",D506,C510*(1+D507)*(1+D508)*(1+D509)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ506<>\"\",AJ506,AI510*(1+AJ507)*(1+AJ508)*(1+AJ509)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 7"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service7,$G64,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service7,$G64,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D513=\"\",\"\",IF($B513=\"FX\",D513*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D513)),0)","v":0},{"$f":"IFERROR(IF(E513=\"\",\"\",IF($B513=\"FX\",E513*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E513)),0)","v":""},{"$f":"IFERROR(IF(F513=\"\",\"\",IF($B513=\"FX\",F513*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F513)),0)","v":""},{"$f":"IFERROR(IF(G513=\"\",\"\",IF($B513=\"FX\",G513*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G513)),0)","v":""},{"$f":"IFERROR(IF(H513=\"\",\"\",IF($B513=\"FX\",H513*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H513)),0)","v":""},{"$f":"IFERROR(IF(I513=\"\",\"\",IF($B513=\"FX\",I513*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I513)),0)","v":""},{"$f":"IFERROR(IF(J513=\"\",\"\",IF($B513=\"FX\",J513*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J513)),0)","v":""},{"$f":"IFERROR(IF(K513=\"\",\"\",IF($B513=\"FX\",K513*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K513)),0)","v":""},{"$f":"IFERROR(IF(L513=\"\",\"\",IF($B513=\"FX\",L513*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L513)),0)","v":""},{"$f":"IFERROR(IF(M513=\"\",\"\",IF($B513=\"FX\",M513*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M513)),0)","v":""},{"$f":"IFERROR(IF(N513=\"\",\"\",IF($B513=\"FX\",N513*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N513)),0)","v":""},{"$f":"IFERROR(IF(O513=\"\",\"\",IF($B513=\"FX\",O513*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O513)),0)","v":""},{"$f":"IFERROR(IF(P513=\"\",\"\",IF($B513=\"FX\",P513*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P513)),0)","v":""},{"$f":"IFERROR(IF(Q513=\"\",\"\",IF($B513=\"FX\",Q513*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q513)),0)","v":""},{"$f":"IFERROR(IF(R513=\"\",\"\",IF($B513=\"FX\",R513*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R513)),0)","v":""},{"$f":"IFERROR(IF(S513=\"\",\"\",IF($B513=\"FX\",S513*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S513)),0)","v":""},{"$f":"IFERROR(IF(T513=\"\",\"\",IF($B513=\"FX\",T513*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T513)),0)","v":""},{"$f":"IFERROR(IF(U513=\"\",\"\",IF($B513=\"FX\",U513*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U513)),0)","v":""},{"$f":"IFERROR(IF(V513=\"\",\"\",IF($B513=\"FX\",V513*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V513)),0)","v":""},{"$f":"IFERROR(IF(W513=\"\",\"\",IF($B513=\"FX\",W513*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W513)),0)","v":""},{"$f":"IFERROR(IF(X513=\"\",\"\",IF($B513=\"FX\",X513*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X513)),0)","v":""},{"$f":"IFERROR(IF(Y513=\"\",\"\",IF($B513=\"FX\",Y513*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y513)),0)","v":""},{"$f":"IFERROR(IF(Z513=\"\",\"\",IF($B513=\"FX\",Z513*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z513)),0)","v":""},{"$f":"IFERROR(IF(AA513=\"\",\"\",IF($B513=\"FX\",AA513*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA513)),0)","v":""},{"$f":"IFERROR(IF(AB513=\"\",\"\",IF($B513=\"FX\",AB513*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB513)),0)","v":""},{"$f":"IFERROR(IF(AC513=\"\",\"\",IF($B513=\"FX\",AC513*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC513)),0)","v":""},{"$f":"IFERROR(IF(AD513=\"\",\"\",IF($B513=\"FX\",AD513*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD513)),0)","v":""},{"$f":"IFERROR(IF(AE513=\"\",\"\",IF($B513=\"FX\",AE513*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE513)),0)","v":""},{"$f":"IFERROR(IF(AF513=\"\",\"\",IF($B513=\"FX\",AF513*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF513)),0)","v":""},{"$f":"IFERROR(IF(AG513=\"\",\"\",IF($B513=\"FX\",AG513*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG513)),0)","v":""},{"$f":"IFERROR(IF(AH513=\"\",\"\",IF($B513=\"FX\",AH513*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH513)),0)","v":""},{"$f":"IFERROR(IF(AI513=\"\",\"\",IF($B513=\"FX\",AI513*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI513)),0)","v":""},{"$f":"IFERROR(IF(AJ513=\"\",\"\",IF($B513=\"FX\",AJ513*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ513)),0)","v":""},{"$f":"IFERROR(IF(AK513=\"\",\"\",IF($B513=\"FX\",AK513*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK513)),0)","v":""},{"$f":"IFERROR(IF(AL513=\"\",\"\",IF($B513=\"FX\",AL513*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL513)),0)","v":""},{"$f":"IFERROR(IF(AM513=\"\",\"\",IF($B513=\"FX\",AM513*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM513)),0)","v":""},{"$f":"IFERROR(IF(AN513=\"\",\"\",IF($B513=\"FX\",AN513*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN513)),0)","v":""},{"$f":"IFERROR(IF(AO513=\"\",\"\",IF($B513=\"FX\",AO513*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO513)),0)","v":""},{"$f":"IFERROR(IF(AP513=\"\",\"\",IF($B513=\"FX\",AP513*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP513)),0)","v":""},{"$f":"IFERROR(IF(AQ513=\"\",\"\",IF($B513=\"FX\",AQ513*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ513)),0)","v":""},{"$f":"IFERROR(IF(AR513=\"\",\"\",IF($B513=\"FX\",AR513*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR513)),0)","v":""},{"$f":"IFERROR(IF(AS513=\"\",\"\",IF($B513=\"FX\",AS513*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS513)),0)","v":""},{"$f":"IFERROR(IF(AT513=\"\",\"\",IF($B513=\"FX\",AT513*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT513)),0)","v":""},{"$f":"IFERROR(IF(AU513=\"\",\"\",IF($B513=\"FX\",AU513*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU513)),0)","v":""},{"$f":"IFERROR(IF(AV513=\"\",\"\",IF($B513=\"FX\",AV513*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV513)),0)","v":""},{"$f":"IFERROR(IF(AW513=\"\",\"\",IF($B513=\"FX\",AW513*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW513)),0)","v":""},{"$f":"IFERROR(IF(AX513=\"\",\"\",IF($B513=\"FX\",AX513*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX513)),0)","v":""},{"$f":"IFERROR(IF(AY513=\"\",\"\",IF($B513=\"FX\",AY513*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY513)),0)","v":""},{"$f":"IFERROR(IF(AZ513=\"\",\"\",IF($B513=\"FX\",AZ513*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ513)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B515=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B516=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D514<>\"\",D514,C518*(1+D515)*(1+D516)*(1+D517)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ514<>\"\",AJ514,AI518*(1+AJ515)*(1+AJ516)*(1+AJ517)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 8"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service8,$G65,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service8,$G65,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D521=\"\",\"\",IF($B521=\"FX\",D521*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D521)),0)","v":0},{"$f":"IFERROR(IF(E521=\"\",\"\",IF($B521=\"FX\",E521*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E521)),0)","v":""},{"$f":"IFERROR(IF(F521=\"\",\"\",IF($B521=\"FX\",F521*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F521)),0)","v":""},{"$f":"IFERROR(IF(G521=\"\",\"\",IF($B521=\"FX\",G521*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G521)),0)","v":""},{"$f":"IFERROR(IF(H521=\"\",\"\",IF($B521=\"FX\",H521*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H521)),0)","v":""},{"$f":"IFERROR(IF(I521=\"\",\"\",IF($B521=\"FX\",I521*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I521)),0)","v":""},{"$f":"IFERROR(IF(J521=\"\",\"\",IF($B521=\"FX\",J521*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J521)),0)","v":""},{"$f":"IFERROR(IF(K521=\"\",\"\",IF($B521=\"FX\",K521*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K521)),0)","v":""},{"$f":"IFERROR(IF(L521=\"\",\"\",IF($B521=\"FX\",L521*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L521)),0)","v":""},{"$f":"IFERROR(IF(M521=\"\",\"\",IF($B521=\"FX\",M521*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M521)),0)","v":""},{"$f":"IFERROR(IF(N521=\"\",\"\",IF($B521=\"FX\",N521*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N521)),0)","v":""},{"$f":"IFERROR(IF(O521=\"\",\"\",IF($B521=\"FX\",O521*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O521)),0)","v":""},{"$f":"IFERROR(IF(P521=\"\",\"\",IF($B521=\"FX\",P521*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P521)),0)","v":""},{"$f":"IFERROR(IF(Q521=\"\",\"\",IF($B521=\"FX\",Q521*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q521)),0)","v":""},{"$f":"IFERROR(IF(R521=\"\",\"\",IF($B521=\"FX\",R521*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R521)),0)","v":""},{"$f":"IFERROR(IF(S521=\"\",\"\",IF($B521=\"FX\",S521*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S521)),0)","v":""},{"$f":"IFERROR(IF(T521=\"\",\"\",IF($B521=\"FX\",T521*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T521)),0)","v":""},{"$f":"IFERROR(IF(U521=\"\",\"\",IF($B521=\"FX\",U521*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U521)),0)","v":""},{"$f":"IFERROR(IF(V521=\"\",\"\",IF($B521=\"FX\",V521*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V521)),0)","v":""},{"$f":"IFERROR(IF(W521=\"\",\"\",IF($B521=\"FX\",W521*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W521)),0)","v":""},{"$f":"IFERROR(IF(X521=\"\",\"\",IF($B521=\"FX\",X521*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X521)),0)","v":""},{"$f":"IFERROR(IF(Y521=\"\",\"\",IF($B521=\"FX\",Y521*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y521)),0)","v":""},{"$f":"IFERROR(IF(Z521=\"\",\"\",IF($B521=\"FX\",Z521*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z521)),0)","v":""},{"$f":"IFERROR(IF(AA521=\"\",\"\",IF($B521=\"FX\",AA521*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA521)),0)","v":""},{"$f":"IFERROR(IF(AB521=\"\",\"\",IF($B521=\"FX\",AB521*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB521)),0)","v":""},{"$f":"IFERROR(IF(AC521=\"\",\"\",IF($B521=\"FX\",AC521*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC521)),0)","v":""},{"$f":"IFERROR(IF(AD521=\"\",\"\",IF($B521=\"FX\",AD521*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD521)),0)","v":""},{"$f":"IFERROR(IF(AE521=\"\",\"\",IF($B521=\"FX\",AE521*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE521)),0)","v":""},{"$f":"IFERROR(IF(AF521=\"\",\"\",IF($B521=\"FX\",AF521*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF521)),0)","v":""},{"$f":"IFERROR(IF(AG521=\"\",\"\",IF($B521=\"FX\",AG521*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG521)),0)","v":""},{"$f":"IFERROR(IF(AH521=\"\",\"\",IF($B521=\"FX\",AH521*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH521)),0)","v":""},{"$f":"IFERROR(IF(AI521=\"\",\"\",IF($B521=\"FX\",AI521*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI521)),0)","v":""},{"$f":"IFERROR(IF(AJ521=\"\",\"\",IF($B521=\"FX\",AJ521*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ521)),0)","v":""},{"$f":"IFERROR(IF(AK521=\"\",\"\",IF($B521=\"FX\",AK521*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK521)),0)","v":""},{"$f":"IFERROR(IF(AL521=\"\",\"\",IF($B521=\"FX\",AL521*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL521)),0)","v":""},{"$f":"IFERROR(IF(AM521=\"\",\"\",IF($B521=\"FX\",AM521*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM521)),0)","v":""},{"$f":"IFERROR(IF(AN521=\"\",\"\",IF($B521=\"FX\",AN521*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN521)),0)","v":""},{"$f":"IFERROR(IF(AO521=\"\",\"\",IF($B521=\"FX\",AO521*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO521)),0)","v":""},{"$f":"IFERROR(IF(AP521=\"\",\"\",IF($B521=\"FX\",AP521*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP521)),0)","v":""},{"$f":"IFERROR(IF(AQ521=\"\",\"\",IF($B521=\"FX\",AQ521*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ521)),0)","v":""},{"$f":"IFERROR(IF(AR521=\"\",\"\",IF($B521=\"FX\",AR521*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR521)),0)","v":""},{"$f":"IFERROR(IF(AS521=\"\",\"\",IF($B521=\"FX\",AS521*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS521)),0)","v":""},{"$f":"IFERROR(IF(AT521=\"\",\"\",IF($B521=\"FX\",AT521*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT521)),0)","v":""},{"$f":"IFERROR(IF(AU521=\"\",\"\",IF($B521=\"FX\",AU521*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU521)),0)","v":""},{"$f":"IFERROR(IF(AV521=\"\",\"\",IF($B521=\"FX\",AV521*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV521)),0)","v":""},{"$f":"IFERROR(IF(AW521=\"\",\"\",IF($B521=\"FX\",AW521*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW521)),0)","v":""},{"$f":"IFERROR(IF(AX521=\"\",\"\",IF($B521=\"FX\",AX521*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX521)),0)","v":""},{"$f":"IFERROR(IF(AY521=\"\",\"\",IF($B521=\"FX\",AY521*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY521)),0)","v":""},{"$f":"IFERROR(IF(AZ521=\"\",\"\",IF($B521=\"FX\",AZ521*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ521)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B523=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B524=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D522<>\"\",D522,C526*(1+D523)*(1+D524)*(1+D525)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ522<>\"\",AJ522,AI526*(1+AJ523)*(1+AJ524)*(1+AJ525)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 9"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service9,$G66,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service9,$G66,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D529=\"\",\"\",IF($B529=\"FX\",D529*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D529)),0)","v":0},{"$f":"IFERROR(IF(E529=\"\",\"\",IF($B529=\"FX\",E529*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E529)),0)","v":""},{"$f":"IFERROR(IF(F529=\"\",\"\",IF($B529=\"FX\",F529*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F529)),0)","v":""},{"$f":"IFERROR(IF(G529=\"\",\"\",IF($B529=\"FX\",G529*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G529)),0)","v":""},{"$f":"IFERROR(IF(H529=\"\",\"\",IF($B529=\"FX\",H529*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H529)),0)","v":""},{"$f":"IFERROR(IF(I529=\"\",\"\",IF($B529=\"FX\",I529*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I529)),0)","v":""},{"$f":"IFERROR(IF(J529=\"\",\"\",IF($B529=\"FX\",J529*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J529)),0)","v":""},{"$f":"IFERROR(IF(K529=\"\",\"\",IF($B529=\"FX\",K529*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K529)),0)","v":""},{"$f":"IFERROR(IF(L529=\"\",\"\",IF($B529=\"FX\",L529*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L529)),0)","v":""},{"$f":"IFERROR(IF(M529=\"\",\"\",IF($B529=\"FX\",M529*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M529)),0)","v":""},{"$f":"IFERROR(IF(N529=\"\",\"\",IF($B529=\"FX\",N529*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N529)),0)","v":""},{"$f":"IFERROR(IF(O529=\"\",\"\",IF($B529=\"FX\",O529*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O529)),0)","v":""},{"$f":"IFERROR(IF(P529=\"\",\"\",IF($B529=\"FX\",P529*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P529)),0)","v":""},{"$f":"IFERROR(IF(Q529=\"\",\"\",IF($B529=\"FX\",Q529*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q529)),0)","v":""},{"$f":"IFERROR(IF(R529=\"\",\"\",IF($B529=\"FX\",R529*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R529)),0)","v":""},{"$f":"IFERROR(IF(S529=\"\",\"\",IF($B529=\"FX\",S529*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S529)),0)","v":""},{"$f":"IFERROR(IF(T529=\"\",\"\",IF($B529=\"FX\",T529*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T529)),0)","v":""},{"$f":"IFERROR(IF(U529=\"\",\"\",IF($B529=\"FX\",U529*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U529)),0)","v":""},{"$f":"IFERROR(IF(V529=\"\",\"\",IF($B529=\"FX\",V529*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V529)),0)","v":""},{"$f":"IFERROR(IF(W529=\"\",\"\",IF($B529=\"FX\",W529*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W529)),0)","v":""},{"$f":"IFERROR(IF(X529=\"\",\"\",IF($B529=\"FX\",X529*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X529)),0)","v":""},{"$f":"IFERROR(IF(Y529=\"\",\"\",IF($B529=\"FX\",Y529*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y529)),0)","v":""},{"$f":"IFERROR(IF(Z529=\"\",\"\",IF($B529=\"FX\",Z529*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z529)),0)","v":""},{"$f":"IFERROR(IF(AA529=\"\",\"\",IF($B529=\"FX\",AA529*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA529)),0)","v":""},{"$f":"IFERROR(IF(AB529=\"\",\"\",IF($B529=\"FX\",AB529*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB529)),0)","v":""},{"$f":"IFERROR(IF(AC529=\"\",\"\",IF($B529=\"FX\",AC529*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC529)),0)","v":""},{"$f":"IFERROR(IF(AD529=\"\",\"\",IF($B529=\"FX\",AD529*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD529)),0)","v":""},{"$f":"IFERROR(IF(AE529=\"\",\"\",IF($B529=\"FX\",AE529*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE529)),0)","v":""},{"$f":"IFERROR(IF(AF529=\"\",\"\",IF($B529=\"FX\",AF529*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF529)),0)","v":""},{"$f":"IFERROR(IF(AG529=\"\",\"\",IF($B529=\"FX\",AG529*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG529)),0)","v":""},{"$f":"IFERROR(IF(AH529=\"\",\"\",IF($B529=\"FX\",AH529*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH529)),0)","v":""},{"$f":"IFERROR(IF(AI529=\"\",\"\",IF($B529=\"FX\",AI529*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI529)),0)","v":""},{"$f":"IFERROR(IF(AJ529=\"\",\"\",IF($B529=\"FX\",AJ529*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ529)),0)","v":""},{"$f":"IFERROR(IF(AK529=\"\",\"\",IF($B529=\"FX\",AK529*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK529)),0)","v":""},{"$f":"IFERROR(IF(AL529=\"\",\"\",IF($B529=\"FX\",AL529*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL529)),0)","v":""},{"$f":"IFERROR(IF(AM529=\"\",\"\",IF($B529=\"FX\",AM529*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM529)),0)","v":""},{"$f":"IFERROR(IF(AN529=\"\",\"\",IF($B529=\"FX\",AN529*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN529)),0)","v":""},{"$f":"IFERROR(IF(AO529=\"\",\"\",IF($B529=\"FX\",AO529*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO529)),0)","v":""},{"$f":"IFERROR(IF(AP529=\"\",\"\",IF($B529=\"FX\",AP529*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP529)),0)","v":""},{"$f":"IFERROR(IF(AQ529=\"\",\"\",IF($B529=\"FX\",AQ529*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ529)),0)","v":""},{"$f":"IFERROR(IF(AR529=\"\",\"\",IF($B529=\"FX\",AR529*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR529)),0)","v":""},{"$f":"IFERROR(IF(AS529=\"\",\"\",IF($B529=\"FX\",AS529*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS529)),0)","v":""},{"$f":"IFERROR(IF(AT529=\"\",\"\",IF($B529=\"FX\",AT529*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT529)),0)","v":""},{"$f":"IFERROR(IF(AU529=\"\",\"\",IF($B529=\"FX\",AU529*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU529)),0)","v":""},{"$f":"IFERROR(IF(AV529=\"\",\"\",IF($B529=\"FX\",AV529*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV529)),0)","v":""},{"$f":"IFERROR(IF(AW529=\"\",\"\",IF($B529=\"FX\",AW529*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW529)),0)","v":""},{"$f":"IFERROR(IF(AX529=\"\",\"\",IF($B529=\"FX\",AX529*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX529)),0)","v":""},{"$f":"IFERROR(IF(AY529=\"\",\"\",IF($B529=\"FX\",AY529*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY529)),0)","v":""},{"$f":"IFERROR(IF(AZ529=\"\",\"\",IF($B529=\"FX\",AZ529*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ529)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B531=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B532=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D530<>\"\",D530,C534*(1+D531)*(1+D532)*(1+D533)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ530<>\"\",AJ530,AI534*(1+AJ531)*(1+AJ532)*(1+AJ533)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 10"]
["Initial price (Foreign Currency/Domestic Currency)",null,null,{"$f":"IF(D$303=start_year_concession+start_service10,$G67,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service10,$G67,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Initial price (Domestic currency)",null,null,{"$f":"IFERROR(IF(D537=\"\",\"\",IF($B537=\"FX\",D537*(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,8,FALSE)),D537)),0)","v":0},{"$f":"IFERROR(IF(E537=\"\",\"\",IF($B537=\"FX\",E537*(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,8,FALSE)),E537)),0)","v":""},{"$f":"IFERROR(IF(F537=\"\",\"\",IF($B537=\"FX\",F537*(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,8,FALSE)),F537)),0)","v":""},{"$f":"IFERROR(IF(G537=\"\",\"\",IF($B537=\"FX\",G537*(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,8,FALSE)),G537)),0)","v":""},{"$f":"IFERROR(IF(H537=\"\",\"\",IF($B537=\"FX\",H537*(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,8,FALSE)),H537)),0)","v":""},{"$f":"IFERROR(IF(I537=\"\",\"\",IF($B537=\"FX\",I537*(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,8,FALSE)),I537)),0)","v":""},{"$f":"IFERROR(IF(J537=\"\",\"\",IF($B537=\"FX\",J537*(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,8,FALSE)),J537)),0)","v":""},{"$f":"IFERROR(IF(K537=\"\",\"\",IF($B537=\"FX\",K537*(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,8,FALSE)),K537)),0)","v":""},{"$f":"IFERROR(IF(L537=\"\",\"\",IF($B537=\"FX\",L537*(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,8,FALSE)),L537)),0)","v":""},{"$f":"IFERROR(IF(M537=\"\",\"\",IF($B537=\"FX\",M537*(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,8,FALSE)),M537)),0)","v":""},{"$f":"IFERROR(IF(N537=\"\",\"\",IF($B537=\"FX\",N537*(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,8,FALSE)),N537)),0)","v":""},{"$f":"IFERROR(IF(O537=\"\",\"\",IF($B537=\"FX\",O537*(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,8,FALSE)),O537)),0)","v":""},{"$f":"IFERROR(IF(P537=\"\",\"\",IF($B537=\"FX\",P537*(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,8,FALSE)),P537)),0)","v":""},{"$f":"IFERROR(IF(Q537=\"\",\"\",IF($B537=\"FX\",Q537*(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,8,FALSE)),Q537)),0)","v":""},{"$f":"IFERROR(IF(R537=\"\",\"\",IF($B537=\"FX\",R537*(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,8,FALSE)),R537)),0)","v":""},{"$f":"IFERROR(IF(S537=\"\",\"\",IF($B537=\"FX\",S537*(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,8,FALSE)),S537)),0)","v":""},{"$f":"IFERROR(IF(T537=\"\",\"\",IF($B537=\"FX\",T537*(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,8,FALSE)),T537)),0)","v":""},{"$f":"IFERROR(IF(U537=\"\",\"\",IF($B537=\"FX\",U537*(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,8,FALSE)),U537)),0)","v":""},{"$f":"IFERROR(IF(V537=\"\",\"\",IF($B537=\"FX\",V537*(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,8,FALSE)),V537)),0)","v":""},{"$f":"IFERROR(IF(W537=\"\",\"\",IF($B537=\"FX\",W537*(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,8,FALSE)),W537)),0)","v":""},{"$f":"IFERROR(IF(X537=\"\",\"\",IF($B537=\"FX\",X537*(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,8,FALSE)),X537)),0)","v":""},{"$f":"IFERROR(IF(Y537=\"\",\"\",IF($B537=\"FX\",Y537*(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,8,FALSE)),Y537)),0)","v":""},{"$f":"IFERROR(IF(Z537=\"\",\"\",IF($B537=\"FX\",Z537*(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,8,FALSE)),Z537)),0)","v":""},{"$f":"IFERROR(IF(AA537=\"\",\"\",IF($B537=\"FX\",AA537*(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,8,FALSE)),AA537)),0)","v":""},{"$f":"IFERROR(IF(AB537=\"\",\"\",IF($B537=\"FX\",AB537*(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,8,FALSE)),AB537)),0)","v":""},{"$f":"IFERROR(IF(AC537=\"\",\"\",IF($B537=\"FX\",AC537*(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,8,FALSE)),AC537)),0)","v":""},{"$f":"IFERROR(IF(AD537=\"\",\"\",IF($B537=\"FX\",AD537*(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,8,FALSE)),AD537)),0)","v":""},{"$f":"IFERROR(IF(AE537=\"\",\"\",IF($B537=\"FX\",AE537*(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,8,FALSE)),AE537)),0)","v":""},{"$f":"IFERROR(IF(AF537=\"\",\"\",IF($B537=\"FX\",AF537*(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,8,FALSE)),AF537)),0)","v":""},{"$f":"IFERROR(IF(AG537=\"\",\"\",IF($B537=\"FX\",AG537*(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,8,FALSE)),AG537)),0)","v":""},{"$f":"IFERROR(IF(AH537=\"\",\"\",IF($B537=\"FX\",AH537*(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,8,FALSE)),AH537)),0)","v":""},{"$f":"IFERROR(IF(AI537=\"\",\"\",IF($B537=\"FX\",AI537*(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,8,FALSE)),AI537)),0)","v":""},{"$f":"IFERROR(IF(AJ537=\"\",\"\",IF($B537=\"FX\",AJ537*(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AJ537)),0)","v":""},{"$f":"IFERROR(IF(AK537=\"\",\"\",IF($B537=\"FX\",AK537*(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,8,FALSE)),AK537)),0)","v":""},{"$f":"IFERROR(IF(AL537=\"\",\"\",IF($B537=\"FX\",AL537*(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,8,FALSE)),AL537)),0)","v":""},{"$f":"IFERROR(IF(AM537=\"\",\"\",IF($B537=\"FX\",AM537*(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,8,FALSE)),AM537)),0)","v":""},{"$f":"IFERROR(IF(AN537=\"\",\"\",IF($B537=\"FX\",AN537*(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,8,FALSE)),AN537)),0)","v":""},{"$f":"IFERROR(IF(AO537=\"\",\"\",IF($B537=\"FX\",AO537*(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,8,FALSE)),AO537)),0)","v":""},{"$f":"IFERROR(IF(AP537=\"\",\"\",IF($B537=\"FX\",AP537*(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,8,FALSE)),AP537)),0)","v":""},{"$f":"IFERROR(IF(AQ537=\"\",\"\",IF($B537=\"FX\",AQ537*(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AQ537)),0)","v":""},{"$f":"IFERROR(IF(AR537=\"\",\"\",IF($B537=\"FX\",AR537*(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,8,FALSE)),AR537)),0)","v":""},{"$f":"IFERROR(IF(AS537=\"\",\"\",IF($B537=\"FX\",AS537*(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,8,FALSE)),AS537)),0)","v":""},{"$f":"IFERROR(IF(AT537=\"\",\"\",IF($B537=\"FX\",AT537*(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,8,FALSE)),AT537)),0)","v":""},{"$f":"IFERROR(IF(AU537=\"\",\"\",IF($B537=\"FX\",AU537*(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,8,FALSE)),AU537)),0)","v":""},{"$f":"IFERROR(IF(AV537=\"\",\"\",IF($B537=\"FX\",AV537*(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,8,FALSE)),AV537)),0)","v":""},{"$f":"IFERROR(IF(AW537=\"\",\"\",IF($B537=\"FX\",AW537*(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,8,FALSE)),AW537)),0)","v":""},{"$f":"IFERROR(IF(AX537=\"\",\"\",IF($B537=\"FX\",AX537*(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,8,FALSE)),AX537)),0)","v":""},{"$f":"IFERROR(IF(AY537=\"\",\"\",IF($B537=\"FX\",AY537*(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,8,FALSE)),AY537)),0)","v":""},{"$f":"IFERROR(IF(AZ537=\"\",\"\",IF($B537=\"FX\",AZ537*(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,8,FALSE)),AZ537)),0)","v":""}]
["Domestic inflation indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B539=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,7,FALSE)),0),0)","v":0}]
["NER-indexed (Yes/No)",null,null,{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B540=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,9,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated unitary price ",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D538<>\"\",D538,C542*(1+D539)*(1+D540)*(1+D541)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ538<>\"\",AJ538,AI542*(1+AJ539)*(1+AJ540)*(1+AJ541)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D544+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["DEMAND FOR SERVICES"]
["Service 1"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service1,$H58,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service1,$H58,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B548=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D547=\"\",C550*(1+D548)*(1+D549),D547))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,IF(AJ547=\"\",AI550*(1+AJ548)*(1+AJ549),AJ547))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 2"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service2,$H59,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service2,$H59,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B554=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D553=\"\",C556*(1+D554)*(1+D555),D553))","v":0},{"$f":"IFERROR(IF(E553=\"\",D556*(1+E554)*(1+E555),E553),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 3"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service3,$H60,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service3,$H60,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B560=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D559=\"\",C562*(1+D560)*(1+D561),D559))","v":0},{"$f":"IFERROR(IF(E559=\"\",D562*(1+E560)*(1+E561),E559),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 4"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service4,$H61,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service4,$H61,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B566=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D565=\"\",C568*(1+D566)*(1+D567),D565))","v":0},{"$f":"IFERROR(IF(E565=\"\",D568*(1+E566)*(1+E567),E565),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 5"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service5,$H62,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service5,$H62,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B572=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D571=\"\",C574*(1+D572)*(1+D573),D571))","v":0},{"$f":"IFERROR(IF(E571=\"\",D574*(1+E572)*(1+E573),E571),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 6"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service6,$H63,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service6,$H63,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B578=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D577=\"\",C580*(1+D578)*(1+D579),D577))","v":0},{"$f":"IFERROR(IF(E577=\"\",D580*(1+E578)*(1+E579),E577),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 7"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service7,$H64,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service7,$H64,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B584=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D583=\"\",C586*(1+D584)*(1+D585),D583))","v":0},{"$f":"IFERROR(IF(E583=\"\",D586*(1+E584)*(1+E585),E583),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 8"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service8,$H65,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service8,$H65,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B590=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D589=\"\",C592*(1+D590)*(1+D591),D589))","v":0},{"$f":"IFERROR(IF(E589=\"\",D592*(1+E590)*(1+E591),E589),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 9"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service9,$H66,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service9,$H66,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B596=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D595=\"\",C598*(1+D596)*(1+D597),D595))","v":0},{"$f":"IFERROR(IF(E595=\"\",D598*(1+E596)*(1+E597),E595),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service 10"]
["Initial demand (units)",null,null,{"$f":"IF(D$303=start_year_concession+start_service10,$H67,\"\")","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ$303=start_year_concession+start_service10,$H67,\"\")","v":""},"","","","","","","","","","","","","","","",""]
["Link to GDP (Yes/No)",null,null,{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(D$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(E$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(F$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(G$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(H$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(I$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(J$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(K$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(L$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(M$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(N$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(O$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(P$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(Q$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(R$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(S$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(T$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(U$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(V$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(W$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(X$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(Y$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(Z$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AA$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AB$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AC$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AD$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AE$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AF$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AG$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AH$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AI$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AJ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AK$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AL$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AM$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AN$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AO$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AP$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AQ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AR$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AS$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AT$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AU$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AV$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AW$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AX$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AY$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0},{"$f":"IFERROR(IF($B602=\"yes\",(HLOOKUP(AZ$303,SensitivityAnalysis!$35:$43,5,FALSE)),0),0)","v":0}]
["Other Adjustment factor (%)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,IF(D601=\"\",C604*(1+D602)*(1+D603),D601))","v":0},{"$f":"IFERROR(IF(E601=\"\",D604*(1+E602)*(1+E603),E601),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D606+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["Estimated payments by government"]
["Service 1",null,null,{"$f":"D470*D550","v":0},{"$f":"+E470*E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 2",null,null,{"$f":"D478*D556","v":0},{"$f":"+E478*E556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 3",null,null,{"$f":"D486*D562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 4",null,null,{"$f":"D494*D568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 5",null,null,{"$f":"D502*D574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 6",null,null,{"$f":"D510*D580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 7",null,null,{"$f":"D518*D586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 8",null,null,{"$f":"D526*D592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 9",null,null,{"$f":"D534*D598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service 10",null,null,{"$f":"D542*D604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total government payments",null,null,{"$f":"SUM(D608:D617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["(8) PROJECTION OF GUARANTEES"]
[null,null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+D621+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["Debt guarantees"]
["Stock of private company debt",null,null,{"$f":"C146","v":0},{"$f":"D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of private debt guaranteed by government",null,null,{"$f":"+D623*$B$624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Private company financing needs"]
["Equity holdings by government",null,null,{"$f":"(input_construction_cost_Asset1*$K$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(input_construction_cost_Asset1*$K$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Estimated government contingent liabilities due to debt guarantees",null,null,{"$f":"+D624+D626","v":0},{"$f":"+E624+E626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Minimum revenue guarantees (MRG)"]
["Estimated private partner revenues",null,null,{"$f":"IF($B$11=\"Tax payers--public funded\",+D618,IF($B$11=\"users of the services--user funded\",+D459,+D459+D618))*IF(SUM($D$640:$AZ$640)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$11=\"Tax payers--public funded\",+AJ618,IF($B$11=\"users of the services--user funded\",+AJ459,+AJ459+AJ618))*IF(SUM($D$640:$AZ$640)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Unitary price/tariff guaranteed"]
["Guaranteed price/tariff  (In domestic currency)"]
["Guaranteed unitary price/tariff ",null,null,{"$f":"IF(Years>contract_length+1,0,+D633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,+AJ633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Demand guaranteed"]
["Demand guaranteed (units)"]
["Estimated demand (units)",null,null,{"$f":"IF(Years>contract_length+1,0,D637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Years>contract_length+1,0,AJ637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Annual value of revenues guaranteed by government",null,null,{"$f":"+D634*D638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ634*AJ638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual maximum value of government payments due to called guarantees",null,null,{"$f":"MAX(0,D640-D630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AJ640-AJ630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accumulated maximum stock of government MRG",null,null,{"$f":"IF(D640=0,0,SUM(D640:$AZ640))","v":0},{"$f":"IF(E640=0,0,SUM(E640:$AZ640))","v":0},{"$f":"IF(F640=0,0,SUM(F640:$AZ640))","v":0},{"$f":"IF(G640=0,0,SUM(G640:$AZ640))","v":0},{"$f":"IF(H640=0,0,SUM(H640:$AZ640))","v":0},{"$f":"IF(I640=0,0,SUM(I640:$AZ640))","v":0},{"$f":"IF(J640=0,0,SUM(J640:$AZ640))","v":0},{"$f":"IF(K640=0,0,SUM(K640:$AZ640))","v":0},{"$f":"IF(L640=0,0,SUM(L640:$AZ640))","v":0},{"$f":"IF(M640=0,0,SUM(M640:$AZ640))","v":0},{"$f":"IF(N640=0,0,SUM(N640:$AZ640))","v":0},{"$f":"IF(O640=0,0,SUM(O640:$AZ640))","v":0},{"$f":"IF(P640=0,0,SUM(P640:$AZ640))","v":0},{"$f":"IF(Q640=0,0,SUM(Q640:$AZ640))","v":0},{"$f":"IF(R640=0,0,SUM(R640:$AZ640))","v":0},{"$f":"IF(S640=0,0,SUM(S640:$AZ640))","v":0},{"$f":"IF(T640=0,0,SUM(T640:$AZ640))","v":0},{"$f":"IF(U640=0,0,SUM(U640:$AZ640))","v":0},{"$f":"IF(V640=0,0,SUM(V640:$AZ640))","v":0},{"$f":"IF(W640=0,0,SUM(W640:$AZ640))","v":0},{"$f":"IF(X640=0,0,SUM(X640:$AZ640))","v":0},{"$f":"IF(Y640=0,0,SUM(Y640:$AZ640))","v":0},{"$f":"IF(Z640=0,0,SUM(Z640:$AZ640))","v":0},{"$f":"IF(AA640=0,0,SUM(AA640:$AZ640))","v":0},{"$f":"IF(AB640=0,0,SUM(AB640:$AZ640))","v":0},{"$f":"IF(AC640=0,0,SUM(AC640:$AZ640))","v":0},{"$f":"IF(AD640=0,0,SUM(AD640:$AZ640))","v":0},{"$f":"IF(AE640=0,0,SUM(AE640:$AZ640))","v":0},{"$f":"IF(AF640=0,0,SUM(AF640:$AZ640))","v":0},{"$f":"IF(AG640=0,0,SUM(AG640:$AZ640))","v":0},{"$f":"IF(AH640=0,0,SUM(AH640:$AZ640))","v":0},{"$f":"IF(AI640=0,0,SUM(AI640:$AZ640))","v":0},{"$f":"IF(AJ640=0,0,SUM(AJ640:$AZ640))","v":0},{"$f":"IF(AK640=0,0,SUM(AK640:$AZ640))","v":0},{"$f":"IF(AL640=0,0,SUM(AL640:$AZ640))","v":0},{"$f":"IF(AM640=0,0,SUM(AM640:$AZ640))","v":0},{"$f":"IF(AN640=0,0,SUM(AN640:$AZ640))","v":0},{"$f":"IF(AO640=0,0,SUM(AO640:$AZ640))","v":0},{"$f":"IF(AP640=0,0,SUM(AP640:$AZ640))","v":0},{"$f":"IF(AQ640=0,0,SUM(AQ640:$AZ640))","v":0},{"$f":"IF(AR640=0,0,SUM(AR640:$AZ640))","v":0},{"$f":"IF(AS640=0,0,SUM(AS640:$AZ640))","v":0},{"$f":"IF(AT640=0,0,SUM(AT640:$AZ640))","v":0},{"$f":"IF(AU640=0,0,SUM(AU640:$AZ640))","v":0},{"$f":"IF(AV640=0,0,SUM(AV640:$AZ640))","v":0},{"$f":"IF(AW640=0,0,SUM(AW640:$AZ640))","v":0},{"$f":"IF(AX640=0,0,SUM(AX640:$AZ640))","v":0},{"$f":"IF(AY640=0,0,SUM(AY640:$AZ640))","v":0},{"$f":"IF(AZ640=0,0,SUM(AZ640:$AZ640))","v":0}]
["Accumulated maximum expected government payment of MRG",null,null,{"$f":"IF(D641=0,0,SUM(D641:$AZ641))","v":0},{"$f":"IF(E641=0,0,SUM(E641:$AZ641))","v":0},{"$f":"IF(F641=0,0,SUM(F641:$AZ641))","v":0},{"$f":"IF(G641=0,0,SUM(G641:$AZ641))","v":0},{"$f":"IF(H641=0,0,SUM(H641:$AZ641))","v":0},{"$f":"IF(I641=0,0,SUM(I641:$AZ641))","v":0},{"$f":"IF(J641=0,0,SUM(J641:$AZ641))","v":0},{"$f":"IF(K641=0,0,SUM(K641:$AZ641))","v":0},{"$f":"IF(L641=0,0,SUM(L641:$AZ641))","v":0},{"$f":"IF(M641=0,0,SUM(M641:$AZ641))","v":0},{"$f":"IF(N641=0,0,SUM(N641:$AZ641))","v":0},{"$f":"IF(O641=0,0,SUM(O641:$AZ641))","v":0},{"$f":"IF(P641=0,0,SUM(P641:$AZ641))","v":0},{"$f":"IF(Q641=0,0,SUM(Q641:$AZ641))","v":0},{"$f":"IF(R641=0,0,SUM(R641:$AZ641))","v":0},{"$f":"IF(S641=0,0,SUM(S641:$AZ641))","v":0},{"$f":"IF(T641=0,0,SUM(T641:$AZ641))","v":0},{"$f":"IF(U641=0,0,SUM(U641:$AZ641))","v":0},{"$f":"IF(V641=0,0,SUM(V641:$AZ641))","v":0},{"$f":"IF(W641=0,0,SUM(W641:$AZ641))","v":0},{"$f":"IF(X641=0,0,SUM(X641:$AZ641))","v":0},{"$f":"IF(Y641=0,0,SUM(Y641:$AZ641))","v":0},{"$f":"IF(Z641=0,0,SUM(Z641:$AZ641))","v":0},{"$f":"IF(AA641=0,0,SUM(AA641:$AZ641))","v":0},{"$f":"IF(AB641=0,0,SUM(AB641:$AZ641))","v":0},{"$f":"IF(AC641=0,0,SUM(AC641:$AZ641))","v":0},{"$f":"IF(AD641=0,0,SUM(AD641:$AZ641))","v":0},{"$f":"IF(AE641=0,0,SUM(AE641:$AZ641))","v":0},{"$f":"IF(AF641=0,0,SUM(AF641:$AZ641))","v":0},{"$f":"IF(AG641=0,0,SUM(AG641:$AZ641))","v":0},{"$f":"IF(AH641=0,0,SUM(AH641:$AZ641))","v":0},{"$f":"IF(AI641=0,0,SUM(AI641:$AZ641))","v":0},{"$f":"IF(AJ641=0,0,SUM(AJ641:$AZ641))","v":0},{"$f":"IF(AK641=0,0,SUM(AK641:$AZ641))","v":0},{"$f":"IF(AL641=0,0,SUM(AL641:$AZ641))","v":0},{"$f":"IF(AM641=0,0,SUM(AM641:$AZ641))","v":0},{"$f":"IF(AN641=0,0,SUM(AN641:$AZ641))","v":0},{"$f":"IF(AO641=0,0,SUM(AO641:$AZ641))","v":0},{"$f":"IF(AP641=0,0,SUM(AP641:$AZ641))","v":0},{"$f":"IF(AQ641=0,0,SUM(AQ641:$AZ641))","v":0},{"$f":"IF(AR641=0,0,SUM(AR641:$AZ641))","v":0},{"$f":"IF(AS641=0,0,SUM(AS641:$AZ641))","v":0},{"$f":"IF(AT641=0,0,SUM(AT641:$AZ641))","v":0},{"$f":"IF(AU641=0,0,SUM(AU641:$AZ641))","v":0},{"$f":"IF(AV641=0,0,SUM(AV641:$AZ641))","v":0},{"$f":"IF(AW641=0,0,SUM(AW641:$AZ641))","v":0},{"$f":"IF(AX641=0,0,SUM(AX641:$AZ641))","v":0},{"$f":"IF(AY641=0,0,SUM(AY641:$AZ641))","v":0},{"$f":"IF(AZ641=0,0,SUM(AZ641:$AZ641))","v":0}]
[]
["(9) CONTRACT TERMINATION"]
[null,"Sensitivity Analysis - Contract Termination"]
["Book value"]
["Private Profit loss"]
[1]
[{"$f":"OFFSET(C717,0,MATCH(K651,C696:AY696,0)-1)","v":0},null,null,null,null,null,null,null,null,"When? Year of termination: "]
[{"$f":"NPV(WACC,OFFSET(OFFSET(C718,0,A654-1),0,0,1,A656))*K655","v":{"$error":"#REF!"}}]
[{"$f":"start_year_concession","v":0},null,null,null,null,null,null,null,null,"Select compensation method to private: "]
[{"$f":"MATCH(A655,C696:AY696,0)","v":1}]
[{"$f":"K651","v":0},null,null,null,null,null,null,null,null,"% of profit loss assumed by gov.: "]
[{"$f":"A653+A657-A655","v":0}]
[{"$f":"contract_length","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(A650=2,A652,A651),\"\")","v":0},null,{"$f":"IF(A650=2,\"Compensation to private using a % of profit loss\",\"Compensation to private using book value\")","v":"Compensation to private using book value"}]
[null,null,null,null,null,null,"  TIME HORIZON FOR CHARTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year",{"$f":"start_year_concession","v":0},{"$f":"C696+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AI696+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Project"]
["Gross debt including PPPs (baseline) ",null,{"$f":"+C208","v":0},{"$f":"+D208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross debt including PPPs (termination)",null,{"$f":"C758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Project"]
["PPP debt (baseline) %GDP",null,{"$f":"+(C698/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PPP debt (termination) %GDP",null,{"$f":"(C755/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NLB (baseline) ",null,{"$f":"+C200","v":0},{"$f":"+D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NLB (termination)",null,{"$f":"C759","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
["Cash balance (baseline) ",null,{"$f":"+C237","v":0},{"$f":"+D237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash balance (termination)",null,{"$f":"+(C710/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"Year",{"$f":"start_year_concession","v":0},{"$f":"+C715+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+AI715+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["DATA"]
["Book value of nonfinacial asset (baseline)",null,{"$f":"C203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBITDA (baseline)",null,{"$f":"C121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government debt (baseline)",null,{"$f":"C208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Contingent liabilities (baseline)",null,{"$f":"+C211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net operating balance (baseline)",null,{"$f":"C198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Lending Borrowing (baseline)",null,{"$f":"+GFS_lending_borrowing","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash balance (baseline) ",null,{"$f":"(C230-C232)","v":0},{"$f":"(D230-D232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government debt (CC) ",null,{"$f":"IF(C715<$K$651,C719,0)","v":0},{"$f":"IF(D715<$K$651,D719,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government cash payment (CC)",null,{"$f":"IF(AND(C715=$K$651,$A$650=1),$A$651,IF(AND(C715=$K$651,$A$650=2),$A$652,0))","v":0},{"$f":"IF(AND(D715=$K$651,$A$650=1),$A$651,IF(AND(D715=$K$651,$A$650=2),$A$652,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excess between cash payment and gov. debt",null,{"$f":"IF(C715=$K$651,C726-C719,0)","v":0},{"$f":"IF(D715=$K$651,D726-D719,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Contingent liabilities (CC)",null,{"$f":"C720","v":0},{"$f":"D720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net operating balance (CC)",null,{"$f":"IF(C715<$K$651,C721,C194-C727)","v":0},{"$f":"IF(D715<$K$651,D721,D194-D727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Lending/Borrowing (CC)",null,{"$f":"IF(C715<$K$651,C722,0-C727)","v":0},{"$f":"IF(D715<$K$651,D722,0-D727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash balance (CC) ",null,{"$f":"IF(C715<$K$651,C723,IF(C715=$K$651,C723-C726,0))","v":0},{"$f":"IF(D715<$K$651,D723,IF(D715=$K$651,D723-D726,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["GDP (millions)",null,{"$f":"MacroParameters!C4*1000","v":0},{"$f":"MacroParameters!D4*1000","v":0},{"$f":"MacroParameters!E4*1000","v":0},{"$f":"MacroParameters!F4*1000","v":0},{"$f":"MacroParameters!G4*1000","v":0},{"$f":"MacroParameters!H4*1000","v":0},{"$f":"MacroParameters!I4*1000","v":0},{"$f":"MacroParameters!J4*1000","v":0},{"$f":"MacroParameters!K4*1000","v":0},{"$f":"MacroParameters!L4*1000","v":0},{"$f":"MacroParameters!M4*1000","v":0},{"$f":"MacroParameters!N4*1000","v":0},{"$f":"MacroParameters!O4*1000","v":0},{"$f":"MacroParameters!P4*1000","v":0},{"$f":"MacroParameters!Q4*1000","v":0},{"$f":"MacroParameters!R4*1000","v":0},{"$f":"MacroParameters!S4*1000","v":0},{"$f":"MacroParameters!T4*1000","v":0},{"$f":"MacroParameters!U4*1000","v":0},{"$f":"MacroParameters!V4*1000","v":0},{"$f":"MacroParameters!W4*1000","v":0},{"$f":"MacroParameters!X4*1000","v":0},{"$f":"MacroParameters!Y4*1000","v":0},{"$f":"MacroParameters!Z4*1000","v":0},{"$f":"MacroParameters!AA4*1000","v":0},{"$f":"MacroParameters!AB4*1000","v":0},{"$f":"MacroParameters!AC4*1000","v":0},{"$f":"MacroParameters!AD4*1000","v":0},{"$f":"MacroParameters!AE4*1000","v":0},{"$f":"MacroParameters!AF4*1000","v":0},{"$f":"MacroParameters!AG4*1000","v":0},{"$f":"MacroParameters!AH4*1000","v":0},{"$f":"MacroParameters!AI4*1000","v":0},{"$f":"MacroParameters!AJ4*1000","v":0},{"$f":"MacroParameters!AK4*1000","v":0},{"$f":"MacroParameters!AL4*1000","v":0},{"$f":"MacroParameters!AM4*1000","v":0},{"$f":"MacroParameters!AN4*1000","v":0},{"$f":"MacroParameters!AO4*1000","v":0},{"$f":"MacroParameters!AP4*1000","v":0},{"$f":"MacroParameters!AQ4*1000","v":0},{"$f":"MacroParameters!AR4*1000","v":0},{"$f":"MacroParameters!AS4*1000","v":0},{"$f":"MacroParameters!AT4*1000","v":0},{"$f":"MacroParameters!AU4*1000","v":0},{"$f":"MacroParameters!AV4*1000","v":0},{"$f":"MacroParameters!AW4*1000","v":0},{"$f":"MacroParameters!AX4*1000","v":0},{"$f":"MacroParameters!AY4*1000","v":0},{"$f":"MacroParameters!AZ4*1000","v":0}]
[]
["Baseline Formula"]
["Net Operating Balance (change in net worth)",null,{"$f":"((C198)/C733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((D198)/D733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Net Lending/Borrowing (overall balance on accrual basis)",null,{"$f":"((C200)/C733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((D200)/D733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cash Balance (Baseline)",null,{"$f":"((IF(C715<=$K$651,(C237/C733)*100,0)))","v":{"$error":"#DIV/0!"}},{"$f":"((IF(D715<=$K$651,(D237/D733)*100,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nonfinancial assets (stock)",null,{"$f":"((GBS_S_nonfinancial_assets)/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liabilities (stock)",null,{"$f":"((GBS_S_liabilities)/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Overall balance ",null,{"$f":"MacroParameters!C9/C733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!D9/D733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!E9/E733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!F9/F733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!G9/G733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!H9/H733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!I9/I733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!J9/J733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!K9/K733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!L9/L733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!M9/M733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!N9/N733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!O9/O733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!P9/P733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!Q9/Q733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!R9/R733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!S9/S733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!T9/T733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!U9/U733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!V9/V733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!W9/W733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!X9/X733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!Y9/Y733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!Z9/Z733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AA9/AA733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AB9/AB733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AC9/AC733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AD9/AD733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AE9/AE733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AF9/AF733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AG9/AG733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AH9/AH733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AI9/AI733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AJ9/AJ733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AK9/AK733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AL9/AL733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AM9/AM733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AN9/AN733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AO9/AO733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AP9/AP733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AQ9/AQ733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AR9/AR733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AS9/AS733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AT9/AT733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AU9/AU733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AV9/AV733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AW9/AW733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AX9/AX733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AY9/AY733*100","v":{"$error":"#DIV/0!"}},{"$f":"MacroParameters!AZ9/AZ733*100","v":{"$error":"#DIV/0!"}}]
["Overall balance including PPP project (accrual)",null,{"$f":"C742+(GFS_lending_borrowing)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI742+(GFS_lending_borrowing)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cash balance",null,{"$f":"+(C710/C733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cash balance including PPP project ",null,{"$f":"(MacroParameters!C10+(C237))*100/C733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!D10+(D237))*100/D733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!E10+(E237))*100/E733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!F10+(F237))*100/F733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!G10+(G237))*100/G733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!H10+(H237))*100/H733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!I10+(I237))*100/I733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!J10+(J237))*100/J733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!K10+(K237))*100/K733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!L10+(L237))*100/L733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!M10+(M237))*100/M733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!N10+(N237))*100/N733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!O10+(O237))*100/O733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!P10+(P237))*100/P733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!Q10+(Q237))*100/Q733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!R10+(R237))*100/R733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!S10+(S237))*100/S733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!T10+(T237))*100/T733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!U10+(U237))*100/U733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!V10+(V237))*100/V733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!W10+(W237))*100/W733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!X10+(X237))*100/X733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!Y10+(Y237))*100/Y733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!Z10+(Z237))*100/Z733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AA10+(AA237))*100/AA733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AB10+(AB237))*100/AB733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AC10+(AC237))*100/AC733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AD10+(AD237))*100/AD733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AE10+(AE237))*100/AE733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AF10+(AF237))*100/AF733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AG10+(AG237))*100/AG733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AH10+(AH237))*100/AH733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AI10+(AI237))*100/AI733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AJ10+(AJ237))*100/AJ733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AK10+(AK237))*100/AK733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AL10+(AL237))*100/AL733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AM10+(AM237))*100/AM733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AN10+(AN237))*100/AN733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AO10+(AO237))*100/AO733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AP10+(AP237))*100/AP733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AQ10+(AQ237))*100/AQ733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AR10+(AR237))*100/AR733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AS10+(AS237))*100/AS733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AT10+(AT237))*100/AT733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AU10+(AU237))*100/AU733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AV10+(AV237))*100/AV733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AW10+(AW237))*100/AW733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AX10+(AX237))*100/AX733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AY10+(AY237))*100/AY733","v":{"$error":"#DIV/0!"}},{"$f":"(MacroParameters!AZ10+(AZ237))*100/AZ733","v":{"$error":"#DIV/0!"}}]
["Gross debt project ",null,{"$f":"+C698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross debt including PPP project",null,{"$f":"((MacroParameters!C11)+(C208))/(C733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!D11)+(D208))/(D733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!E11)+(E208))/(E733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!F11)+(F208))/(F733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!G11)+(G208))/(G733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!H11)+(H208))/(H733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!I11)+(I208))/(I733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!J11)+(J208))/(J733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!K11)+(K208))/(K733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!L11)+(L208))/(L733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!M11)+(M208))/(M733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!N11)+(N208))/(N733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!O11)+(O208))/(O733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!P11)+(P208))/(P733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!Q11)+(Q208))/(Q733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!R11)+(R208))/(R733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!S11)+(S208))/(S733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!T11)+(T208))/(T733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!U11)+(U208))/(U733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!V11)+(V208))/(V733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!W11)+(W208))/(W733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!X11)+(X208))/(X733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!Y11)+(Y208))/(Y733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!Z11)+(Z208))/(Z733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AA11)+(AA208))/(AA733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AB11)+(AB208))/(AB733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AC11)+(AC208))/(AC733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AD11)+(AD208))/(AD733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AE11)+(AE208))/(AE733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AF11)+(AF208))/(AF733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AG11)+(AG208))/(AG733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AH11)+(AH208))/(AH733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AI11)+(AI208))/(AI733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AJ11)+(AJ208))/(AJ733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AK11)+(AK208))/(AK733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AL11)+(AL208))/(AL733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AM11)+(AM208))/(AM733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AN11)+(AN208))/(AN733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AO11)+(AO208))/(AO733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AP11)+(AP208))/(AP733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AQ11)+(AQ208))/(AQ733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AR11)+(AR208))/(AR733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AS11)+(AS208))/(AS733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AT11)+(AT208))/(AT733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AU11)+(AU208))/(AU733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AV11)+(AV208))/(AV733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AW11)+(AW208))/(AW733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AX11)+(AX208))/(AX733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AY11)+(AY208))/(AY733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((MacroParameters!AZ11)+(AZ208))/(AZ733)*100","v":{"$error":"#DIV/0!"}}]
["Contingent liabilities PPP related",null,{"$f":"((C720)/C733)*100","v":{"$error":"#DIV/0!"}},{"$f":"((D720)/D733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Contract cancelation"]
["Net Operating Balance (change in net worth)",null,{"$f":"(C729/C$733)","v":{"$error":"#DIV/0!"}},{"$f":"(D729/D$733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Net Lending/Borrowing (overall balance on accrual basis)",null,{"$f":"(C730/C$733)","v":{"$error":"#DIV/0!"}},{"$f":"(D730/D$733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cash Balance (Termination)",null,{"$f":"(C731/C$733)*100","v":{"$error":"#DIV/0!"}},{"$f":"(D731/D$733)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Nonfinancial assets (stock)",null,{"$f":"(C717/C733)","v":{"$error":"#DIV/0!"}},{"$f":"(D717/D733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liabilities (stock) ",null,{"$f":"(C725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Contingent liability",null,{"$f":"(C728/C733)","v":{"$error":"#DIV/0!"}},{"$f":"(D728/D733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Gov. gross debt (cancelation)",null,{"$f":"C746+C755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gov. Net lending/borrowing (cancelation)",null,{"$f":"C742+C752","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Gov. Cash Balance (cancelation)",null,{"$f":"C744+C753","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"SummaryProjects","index":6,"n_rows":20,"n_cols":105,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,51]]}
["PPP projects related indicators"]
[null,"Year",{"$f":"+start_year_portfolio","v":0},{"$f":"+C2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,{"$f":"\"Project x\"&\" - \" & Template!$B$31","v":"Project x - "},null,{"$f":"+\"(billion  \"&currency&\")\"","v":"(billion  )"}]
["PPP Portfolio",null,{"$f":"+\"(billion \"&currency&\")\"","v":"(billion )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Billion of \"&currency","v":"Billion of "},null,{"$f":"+start_year_portfolio","v":0},{"$f":"+BD3+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+CJ3+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Gross debt including PPPs",null,{"$f":"SUMIF($A$22:A$880,$A4,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A4,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A4,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A4,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A4,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A4,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A4,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A4,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A4,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A4,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A4,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A4,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A4,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A4,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A4,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A4,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A4,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A4,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A4,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A4,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A4,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A4,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A4,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A4,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A4,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A4,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A4,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A4,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A4,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A4,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A4,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A4,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A4,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A4,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A4,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A4,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A4,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A4,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A4,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A4,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A4,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A4,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A4,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A4,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A4,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A4,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A4,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A4,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A4,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A4,AZ$22:AZ$880)","v":0},null,"Gross debt including PPPs",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,35,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,35,FALSE)/1000),0)","v":0}]
["Financial liabilites PPPs",null,{"$f":"SUMIF($A$22:A$880,$A5,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A5,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A5,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A5,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A5,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A5,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A5,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A5,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A5,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A5,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A5,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A5,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A5,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A5,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A5,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A5,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A5,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A5,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A5,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A5,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A5,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A5,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A5,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A5,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A5,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A5,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A5,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A5,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A5,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A5,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A5,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A5,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A5,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A5,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A5,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A5,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A5,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A5,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A5,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A5,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A5,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A5,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A5,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A5,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A5,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A5,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A5,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A5,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A5,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A5,AZ$22:AZ$880)","v":0},null,"Financial liabilites PPPs",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,36,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,36,FALSE)/1000),0)","v":0}]
["Non-financial liabilities PPPs",null,{"$f":"SUMIF($A$22:A$880,$A6,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A6,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A6,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A6,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A6,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A6,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A6,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A6,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A6,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A6,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A6,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A6,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A6,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A6,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A6,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A6,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A6,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A6,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A6,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A6,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A6,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A6,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A6,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A6,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A6,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A6,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A6,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A6,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A6,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A6,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A6,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A6,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A6,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A6,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A6,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A6,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A6,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A6,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A6,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A6,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A6,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A6,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A6,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A6,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A6,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A6,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A6,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A6,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A6,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A6,AZ$22:AZ$880)","v":0},null,"Non-financial liabilities PPPs",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,37,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,37,FALSE)/1000),0)","v":0}]
["Overall balance including PPP project ",null,{"$f":"SUMIF($A$22:A$880,$A7,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A7,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A7,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A7,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A7,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A7,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A7,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A7,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A7,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A7,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A7,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A7,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A7,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A7,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A7,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A7,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A7,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A7,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A7,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A7,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A7,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A7,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A7,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A7,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A7,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A7,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A7,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A7,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A7,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A7,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A7,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A7,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A7,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A7,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A7,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A7,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A7,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A7,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A7,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A7,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A7,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A7,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A7,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A7,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A7,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A7,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A7,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A7,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A7,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A7,AZ$22:AZ$880)","v":0},null,"Overall balance including PPP project ",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,27,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,27,FALSE)/1000),0)","v":0}]
["Cash balance including PPPs",null,{"$f":"SUMIF($A$22:A$880,$A8,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A8,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A8,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A8,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A8,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A8,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A8,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A8,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A8,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A8,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A8,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A8,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A8,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A8,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A8,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A8,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A8,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A8,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A8,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A8,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A8,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A8,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A8,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A8,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A8,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A8,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A8,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A8,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A8,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A8,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A8,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A8,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A8,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A8,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A8,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A8,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A8,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A8,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A8,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A8,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A8,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A8,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A8,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A8,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A8,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A8,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A8,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A8,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A8,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A8,AZ$22:AZ$880)","v":0},null,"Cash balance including PPPs",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,64,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,64,FALSE)/1000),0)","v":0}]
["Minimun Revenue guarantee (stock)",null,{"$f":"SUMIF($A$22:A$880,$A9,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A9,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A9,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A9,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A9,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A9,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A9,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A9,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A9,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A9,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A9,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A9,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A9,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A9,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A9,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A9,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A9,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A9,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A9,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A9,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A9,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A9,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A9,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A9,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A9,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A9,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A9,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A9,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A9,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A9,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A9,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A9,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A9,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A9,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A9,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A9,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A9,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A9,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A9,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A9,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A9,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A9,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A9,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A9,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A9,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A9,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A9,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A9,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A9,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A9,AZ$22:AZ$880)","v":0},null,"Minimun Revenue guarantee (stock)",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,39,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,39,FALSE)/1000),0)","v":0}]
["Debt guarantee (stock)",null,{"$f":"SUMIF($A$22:A$880,$A10,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A10,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A10,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A10,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A10,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A10,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A10,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A10,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A10,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A10,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A10,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A10,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A10,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A10,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A10,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A10,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A10,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A10,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A10,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A10,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A10,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A10,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A10,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A10,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A10,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A10,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A10,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A10,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A10,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A10,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A10,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A10,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A10,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A10,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A10,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A10,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A10,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A10,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A10,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A10,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A10,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A10,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A10,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A10,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A10,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A10,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A10,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A10,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A10,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A10,AZ$22:AZ$880)","v":0},null,"Debt guarantee (stock)",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,40,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,40,FALSE)/1000),0)","v":0}]
["Minimun revenue guarantees (expected payments)",null,{"$f":"SUMIF($A$22:A$880,$A11,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A11,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A11,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A11,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A11,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A11,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A11,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A11,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A11,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A11,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A11,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A11,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A11,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A11,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A11,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A11,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A11,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A11,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A11,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A11,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A11,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A11,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A11,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A11,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A11,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A11,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A11,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A11,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A11,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A11,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A11,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A11,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A11,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A11,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A11,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A11,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A11,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A11,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A11,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A11,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A11,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A11,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A11,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A11,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A11,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A11,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A11,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A11,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A11,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A11,AZ$22:AZ$880)","v":0},null,"Minimun revenue guarantees (expected payments)",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,54,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,54,FALSE)/1000),0)","v":0}]
["MRG ",null,{"$f":"SUMIF($A$22:A$880,$A12,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A12,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A12,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A12,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A12,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A12,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A12,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A12,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A12,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A12,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A12,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A12,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A12,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A12,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A12,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A12,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A12,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A12,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A12,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A12,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A12,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A12,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A12,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A12,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A12,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A12,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A12,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A12,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A12,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A12,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A12,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A12,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A12,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A12,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A12,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A12,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A12,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A12,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A12,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A12,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A12,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A12,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A12,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A12,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A12,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A12,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A12,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A12,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A12,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A12,AZ$22:AZ$880)","v":0},null,"MRG ",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$621:$643,20,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$621:$643,20,FALSE)/1000),0)","v":0}]
["User fees projection",null,{"$f":"SUMIF($A$22:A$880,$A13,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A13,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A13,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A13,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A13,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A13,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A13,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A13,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A13,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A13,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A13,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A13,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A13,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A13,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A13,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A13,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A13,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A13,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A13,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A13,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A13,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A13,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A13,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A13,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A13,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A13,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A13,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A13,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A13,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A13,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A13,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A13,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A13,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A13,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A13,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A13,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A13,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A13,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A13,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A13,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A13,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A13,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A13,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A13,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A13,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A13,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A13,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A13,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A13,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A13,AZ$22:AZ$880)","v":0},null,"User fees projection",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$621:$643,10,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$621:$643,10,FALSE)/1000),0)","v":0}]
["Assets PPPs",null,{"$f":"SUMIF($A$22:A$880,$A14,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A14,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A14,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A14,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A14,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A14,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A14,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A14,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A14,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A14,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A14,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A14,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A14,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A14,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A14,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A14,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A14,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A14,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A14,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A14,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A14,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A14,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A14,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A14,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A14,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A14,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A14,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A14,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A14,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A14,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A14,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A14,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A14,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A14,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A14,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A14,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A14,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A14,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A14,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A14,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A14,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A14,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A14,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A14,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A14,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A14,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A14,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A14,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A14,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A14,AZ$22:AZ$880)","v":0},null,"Assets PPPs",null,{"$f":"IFERROR((HLOOKUP(BD3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BE3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BF3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BG3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BH3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BI3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BJ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BK3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BL3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BM3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BN3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BO3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BP3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BQ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BR3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BS3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BT3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BU3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BV3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BW3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BX3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BY3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(BZ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CA3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CB3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CC3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CD3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CE3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CF3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CG3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CH3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CI3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CJ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CK3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CL3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CM3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CN3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CO3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CP3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CQ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CR3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CS3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CT3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CU3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CV3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CW3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CX3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CY3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(CZ3,Template!$174:$237,30,FALSE)/1000),0)","v":0},{"$f":"IFERROR((HLOOKUP(DA3,Template!$174:$237,30,FALSE)/1000),0)","v":0}]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A15,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A15,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A15,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A15,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A15,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A15,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A15,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A15,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A15,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A15,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A15,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A15,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A15,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A15,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A15,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A15,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A15,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A15,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A15,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A15,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A15,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A15,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A15,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A15,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A15,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A15,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A15,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A15,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A15,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A15,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A15,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A15,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A15,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A15,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A15,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A15,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A15,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A15,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A15,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A15,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A15,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A15,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A15,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A15,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A15,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A15,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A15,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A15,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A15,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A15,AZ$22:AZ$880)","v":0},null,"<Empty>"]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A16,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A16,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A16,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A16,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A16,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A16,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A16,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A16,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A16,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A16,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A16,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A16,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A16,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A16,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A16,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A16,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A16,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A16,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A16,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A16,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A16,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A16,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A16,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A16,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A16,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A16,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A16,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A16,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A16,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A16,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A16,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A16,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A16,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A16,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A16,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A16,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A16,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A16,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A16,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A16,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A16,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A16,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A16,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A16,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A16,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A16,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A16,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A16,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A16,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A16,AZ$22:AZ$880)","v":0},null,"<Empty>"]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A17,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A17,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A17,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A17,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A17,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A17,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A17,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A17,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A17,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A17,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A17,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A17,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A17,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A17,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A17,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A17,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A17,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A17,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A17,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A17,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A17,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A17,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A17,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A17,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A17,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A17,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A17,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A17,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A17,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A17,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A17,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A17,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A17,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A17,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A17,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A17,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A17,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A17,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A17,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A17,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A17,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A17,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A17,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A17,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A17,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A17,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A17,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A17,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A17,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A17,AZ$22:AZ$880)","v":0},null,"<Empty>"]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A18,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A18,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A18,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A18,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A18,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A18,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A18,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A18,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A18,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A18,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A18,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A18,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A18,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A18,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A18,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A18,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A18,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A18,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A18,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A18,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A18,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A18,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A18,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A18,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A18,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A18,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A18,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A18,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A18,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A18,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A18,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A18,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A18,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A18,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A18,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A18,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A18,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A18,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A18,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A18,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A18,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A18,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A18,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A18,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A18,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A18,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A18,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A18,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A18,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A18,AZ$22:AZ$880)","v":0},null,"<Empty>"]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A19,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A19,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A19,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A19,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A19,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A19,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A19,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A19,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A19,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A19,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A19,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A19,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A19,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A19,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A19,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A19,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A19,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A19,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A19,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A19,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A19,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A19,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A19,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A19,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A19,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A19,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A19,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A19,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A19,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A19,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A19,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A19,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A19,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A19,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A19,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A19,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A19,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A19,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A19,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A19,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A19,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A19,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A19,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A19,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A19,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A19,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A19,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A19,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A19,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A19,AZ$22:AZ$880)","v":0},null,"<Empty>"]
["<<Empty>>",null,{"$f":"SUMIF($A$22:A$880,$A20,C$22:C$880)","v":0},{"$f":"SUMIF($A$22:B$880,$A20,D$22:D$880)","v":0},{"$f":"SUMIF($A$22:C$880,$A20,E$22:E$880)","v":0},{"$f":"SUMIF($A$22:D$880,$A20,F$22:F$880)","v":0},{"$f":"SUMIF($A$22:E$880,$A20,G$22:G$880)","v":0},{"$f":"SUMIF($A$22:F$880,$A20,H$22:H$880)","v":0},{"$f":"SUMIF($A$22:G$880,$A20,I$22:I$880)","v":0},{"$f":"SUMIF($A$22:H$880,$A20,J$22:J$880)","v":0},{"$f":"SUMIF($A$22:I$880,$A20,K$22:K$880)","v":0},{"$f":"SUMIF($A$22:J$880,$A20,L$22:L$880)","v":0},{"$f":"SUMIF($A$22:K$880,$A20,M$22:M$880)","v":0},{"$f":"SUMIF($A$22:L$880,$A20,N$22:N$880)","v":0},{"$f":"SUMIF($A$22:M$880,$A20,O$22:O$880)","v":0},{"$f":"SUMIF($A$22:N$880,$A20,P$22:P$880)","v":0},{"$f":"SUMIF($A$22:O$880,$A20,Q$22:Q$880)","v":0},{"$f":"SUMIF($A$22:P$880,$A20,R$22:R$880)","v":0},{"$f":"SUMIF($A$22:Q$880,$A20,S$22:S$880)","v":0},{"$f":"SUMIF($A$22:R$880,$A20,T$22:T$880)","v":0},{"$f":"SUMIF($A$22:S$880,$A20,U$22:U$880)","v":0},{"$f":"SUMIF($A$22:T$880,$A20,V$22:V$880)","v":0},{"$f":"SUMIF($A$22:U$880,$A20,W$22:W$880)","v":0},{"$f":"SUMIF($A$22:V$880,$A20,X$22:X$880)","v":0},{"$f":"SUMIF($A$22:W$880,$A20,Y$22:Y$880)","v":0},{"$f":"SUMIF($A$22:X$880,$A20,Z$22:Z$880)","v":0},{"$f":"SUMIF($A$22:Y$880,$A20,AA$22:AA$880)","v":0},{"$f":"SUMIF($A$22:Z$880,$A20,AB$22:AB$880)","v":0},{"$f":"SUMIF($A$22:AA$880,$A20,AC$22:AC$880)","v":0},{"$f":"SUMIF($A$22:AB$880,$A20,AD$22:AD$880)","v":0},{"$f":"SUMIF($A$22:AC$880,$A20,AE$22:AE$880)","v":0},{"$f":"SUMIF($A$22:AD$880,$A20,AF$22:AF$880)","v":0},{"$f":"SUMIF($A$22:AE$880,$A20,AG$22:AG$880)","v":0},{"$f":"SUMIF($A$22:AF$880,$A20,AH$22:AH$880)","v":0},{"$f":"SUMIF($A$22:AG$880,$A20,AI$22:AI$880)","v":0},{"$f":"SUMIF($A$22:AH$880,$A20,AJ$22:AJ$880)","v":0},{"$f":"SUMIF($A$22:AI$880,$A20,AK$22:AK$880)","v":0},{"$f":"SUMIF($A$22:AJ$880,$A20,AL$22:AL$880)","v":0},{"$f":"SUMIF($A$22:AK$880,$A20,AM$22:AM$880)","v":0},{"$f":"SUMIF($A$22:AL$880,$A20,AN$22:AN$880)","v":0},{"$f":"SUMIF($A$22:AM$880,$A20,AO$22:AO$880)","v":0},{"$f":"SUMIF($A$22:AN$880,$A20,AP$22:AP$880)","v":0},{"$f":"SUMIF($A$22:AO$880,$A20,AQ$22:AQ$880)","v":0},{"$f":"SUMIF($A$22:AP$880,$A20,AR$22:AR$880)","v":0},{"$f":"SUMIF($A$22:AQ$880,$A20,AS$22:AS$880)","v":0},{"$f":"SUMIF($A$22:AR$880,$A20,AT$22:AT$880)","v":0},{"$f":"SUMIF($A$22:AS$880,$A20,AU$22:AU$880)","v":0},{"$f":"SUMIF($A$22:AT$880,$A20,AV$22:AV$880)","v":0},{"$f":"SUMIF($A$22:AU$880,$A20,AW$22:AW$880)","v":0},{"$f":"SUMIF($A$22:AV$880,$A20,AX$22:AX$880)","v":0},{"$f":"SUMIF($A$22:AW$880,$A20,AY$22:AY$880)","v":0},{"$f":"SUMIF($A$22:AX$880,$A20,AZ$22:AZ$880)","v":0},null,"<Empty>"]

{"sheet":"SensitivityAnalysis","index":7,"n_rows":288,"n_cols":62,"rows_kept":288,"cut":false,"hidden":true,"merged":[[55,56,55,62],[0,0,0,21],[52,0,52,7],[52,8,52,17],[52,18,52,21],[126,0,126,21],[53,2,53,6],[116,1,117,7],[53,9,55,16],[53,0,53,1],[72,0,72,21]]}
["Sensitivity Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Shock Scenario - Macro parameters(%)",{"$f":"+start_year_portfolio","v":0},{"$f":"+B2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+AH2+1","v":33},{"$f":"+AI2+1","v":34},{"$f":"+AJ2+1","v":35},{"$f":"+AK2+1","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49]
["Real GDP shock ",{"$f":"+IF(AND(years>=start_year_GDP_shock,years<=end_year_GDP_shock),GDP_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AND(years>=start_year_GDP_shock,years<=end_year_GDP_shock),GDP_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Exchange rate shock",0,0,0,{"$f":"+IF(AND(years>=start_year_er_shock,years<=end_year_er_shock),er_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AND(years>=start_year_er_shock,years<=end_year_er_shock),er_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inflation shock",0,0,0,{"$f":"+IF(AND(years>=start_year_inflation_shock,years<=end_year_inflation_shock),inflation_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AND(years>=start_year_inflation_shock,years<=end_year_inflation_shock),inflation_shock,)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP shock (%)",0]
["GDP growth (baseline)",{"$f":"MacroParameters!C15*100","v":0},{"$f":"MacroParameters!D15*100","v":0},{"$f":"MacroParameters!E15*100","v":0},{"$f":"MacroParameters!F15*100","v":0},{"$f":"MacroParameters!G15*100","v":0},{"$f":"MacroParameters!H15*100","v":0},{"$f":"MacroParameters!I15*100","v":0},{"$f":"MacroParameters!J15*100","v":0},{"$f":"MacroParameters!K15*100","v":0},{"$f":"MacroParameters!L15*100","v":0},{"$f":"MacroParameters!M15*100","v":0},{"$f":"MacroParameters!N15*100","v":0},{"$f":"MacroParameters!O15*100","v":0},{"$f":"MacroParameters!P15*100","v":0},{"$f":"MacroParameters!Q15*100","v":0},{"$f":"MacroParameters!R15*100","v":0},{"$f":"MacroParameters!S15*100","v":0},{"$f":"MacroParameters!T15*100","v":0},{"$f":"MacroParameters!U15*100","v":0},{"$f":"MacroParameters!V15*100","v":0},{"$f":"MacroParameters!W15*100","v":0},{"$f":"MacroParameters!X15*100","v":0},{"$f":"MacroParameters!Y15*100","v":0},{"$f":"MacroParameters!Z15*100","v":0},{"$f":"MacroParameters!AA15*100","v":0},{"$f":"MacroParameters!AB15*100","v":0},{"$f":"MacroParameters!AC15*100","v":0},{"$f":"MacroParameters!AD15*100","v":0},{"$f":"MacroParameters!AE15*100","v":0},{"$f":"MacroParameters!AF15*100","v":0},{"$f":"MacroParameters!AG15*100","v":0},{"$f":"MacroParameters!AH15*100","v":0},{"$f":"MacroParameters!AI15*100","v":0},{"$f":"MacroParameters!AJ15*100","v":0},{"$f":"MacroParameters!AK15*100","v":0},{"$f":"MacroParameters!AL15*100","v":0},{"$f":"MacroParameters!AM15*100","v":0},{"$f":"MacroParameters!AN15*100","v":0},{"$f":"MacroParameters!AO15*100","v":0},{"$f":"MacroParameters!AP15*100","v":0},{"$f":"MacroParameters!AQ15*100","v":0},{"$f":"MacroParameters!AR15*100","v":0},{"$f":"MacroParameters!AS15*100","v":0},{"$f":"MacroParameters!AT15*100","v":0},{"$f":"MacroParameters!AU15*100","v":0},{"$f":"MacroParameters!AV15*100","v":0},{"$f":"MacroParameters!AW15*100","v":0},{"$f":"MacroParameters!AX15*100","v":0},{"$f":"MacroParameters!AY15*100","v":0},{"$f":"MacroParameters!AZ15*100","v":0}]
["GDP growth (shock)",{"$f":"((B7/100)+(B3/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AH7/100)+(AH3/100))*100","v":0},{"$f":"((AI7/100)+(AI3/100))*100","v":0},{"$f":"((AJ7/100)+(AJ3/100))*100","v":0},{"$f":"((AK7/100)+(AK3/100))*100","v":0},{"$f":"((AL7/100)+(AL3/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inflation shock (%)"]
["Inflation (baseline)",{"$f":"+MacroParameters!C16*100","v":0},{"$f":"+MacroParameters!D16*100","v":0},{"$f":"+MacroParameters!E16*100","v":0},{"$f":"+MacroParameters!F16*100","v":0},{"$f":"+MacroParameters!G16*100","v":0},{"$f":"+MacroParameters!H16*100","v":0},{"$f":"+MacroParameters!I16*100","v":0},{"$f":"+MacroParameters!J16*100","v":0},{"$f":"+MacroParameters!K16*100","v":0},{"$f":"+MacroParameters!L16*100","v":0},{"$f":"+MacroParameters!M16*100","v":0},{"$f":"+MacroParameters!N16*100","v":0},{"$f":"+MacroParameters!O16*100","v":0},{"$f":"+MacroParameters!P16*100","v":0},{"$f":"+MacroParameters!Q16*100","v":0},{"$f":"+MacroParameters!R16*100","v":0},{"$f":"+MacroParameters!S16*100","v":0},{"$f":"+MacroParameters!T16*100","v":0},{"$f":"+MacroParameters!U16*100","v":0},{"$f":"+MacroParameters!V16*100","v":0},{"$f":"+MacroParameters!W16*100","v":0},{"$f":"+MacroParameters!X16*100","v":0},{"$f":"+MacroParameters!Y16*100","v":0},{"$f":"+MacroParameters!Z16*100","v":0},{"$f":"+MacroParameters!AA16*100","v":0},{"$f":"+MacroParameters!AB16*100","v":0},{"$f":"+MacroParameters!AC16*100","v":0},{"$f":"+MacroParameters!AD16*100","v":0},{"$f":"+MacroParameters!AE16*100","v":0},{"$f":"+MacroParameters!AF16*100","v":0},{"$f":"+MacroParameters!AG16*100","v":0},{"$f":"+MacroParameters!AH16*100","v":0},{"$f":"+MacroParameters!AI16*100","v":0},{"$f":"+MacroParameters!AJ16*100","v":0},{"$f":"+MacroParameters!AK16*100","v":0},{"$f":"+MacroParameters!AL16*100","v":0},{"$f":"+MacroParameters!AM16*100","v":0},{"$f":"+MacroParameters!AN16*100","v":0},{"$f":"+MacroParameters!AO16*100","v":0},{"$f":"+MacroParameters!AP16*100","v":0},{"$f":"+MacroParameters!AQ16*100","v":0},{"$f":"+MacroParameters!AR16*100","v":0},{"$f":"+MacroParameters!AS16*100","v":0},{"$f":"+MacroParameters!AT16*100","v":0},{"$f":"+MacroParameters!AU16*100","v":0},{"$f":"+MacroParameters!AV16*100","v":0},{"$f":"+MacroParameters!AW16*100","v":0},{"$f":"+MacroParameters!AX16*100","v":0},{"$f":"+MacroParameters!AY16*100","v":0},{"$f":"+MacroParameters!AZ16*100","v":0}]
["Inflation (shock)",{"$f":"((B10/100)+(B5/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AH10/100)+(AH5/100))*100","v":0},{"$f":"((AI10/100)+(AI5/100))*100","v":0},{"$f":"((AJ10/100)+(AJ5/100))*100","v":0},{"$f":"((AK10/100)+(AK5/100))*100","v":0},{"$f":"((AL10/100)+(AL5/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nominal exchange rate shock (%)"]
["NER growrth (baseline)",{"$f":"+MacroParameters!C17*100","v":0},{"$f":"+MacroParameters!D17*100","v":0},{"$f":"+MacroParameters!E17*100","v":0},{"$f":"+MacroParameters!F17*100","v":0},{"$f":"+MacroParameters!G17*100","v":0},{"$f":"+MacroParameters!H17*100","v":0},{"$f":"+MacroParameters!I17*100","v":0},{"$f":"+MacroParameters!J17*100","v":0},{"$f":"+MacroParameters!K17*100","v":0},{"$f":"+MacroParameters!L17*100","v":0},{"$f":"+MacroParameters!M17*100","v":0},{"$f":"+MacroParameters!N17*100","v":0},{"$f":"+MacroParameters!O17*100","v":0},{"$f":"+MacroParameters!P17*100","v":0},{"$f":"+MacroParameters!Q17*100","v":0},{"$f":"+MacroParameters!R17*100","v":0},{"$f":"+MacroParameters!S17*100","v":0},{"$f":"+MacroParameters!T17*100","v":0},{"$f":"+MacroParameters!U17*100","v":0},{"$f":"+MacroParameters!V17*100","v":0},{"$f":"+MacroParameters!W17*100","v":0},{"$f":"+MacroParameters!X17*100","v":0},{"$f":"+MacroParameters!Y17*100","v":0},{"$f":"+MacroParameters!Z17*100","v":0},{"$f":"+MacroParameters!AA17*100","v":0},{"$f":"+MacroParameters!AB17*100","v":0},{"$f":"+MacroParameters!AC17*100","v":0},{"$f":"+MacroParameters!AD17*100","v":0},{"$f":"+MacroParameters!AE17*100","v":0},{"$f":"+MacroParameters!AF17*100","v":0},{"$f":"+MacroParameters!AG17*100","v":0},{"$f":"+MacroParameters!AH17*100","v":0},{"$f":"+MacroParameters!AI17*100","v":0},{"$f":"+MacroParameters!AJ17*100","v":0},{"$f":"+MacroParameters!AK17*100","v":0},{"$f":"+MacroParameters!AL17*100","v":0},{"$f":"+MacroParameters!AM17*100","v":0},{"$f":"+MacroParameters!AN17*100","v":0},{"$f":"+MacroParameters!AO17*100","v":0},{"$f":"+MacroParameters!AP17*100","v":0},{"$f":"+MacroParameters!AQ17*100","v":0},{"$f":"+MacroParameters!AR17*100","v":0},{"$f":"+MacroParameters!AS17*100","v":0},{"$f":"+MacroParameters!AT17*100","v":0},{"$f":"+MacroParameters!AU17*100","v":0},{"$f":"+MacroParameters!AV17*100","v":0},{"$f":"+MacroParameters!AW17*100","v":0},{"$f":"+MacroParameters!AX17*100","v":0},{"$f":"+MacroParameters!AY17*100","v":0},{"$f":"+MacroParameters!AZ17*100","v":0}]
["NER growth (shock)",{"$f":"((B13/100)+(B4/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AH13/100)+(AH4/100))*100","v":0},{"$f":"((AI13/100)+(AI4/100))*100","v":0},{"$f":"((AJ13/100)+(AJ4/100))*100","v":0},{"$f":"((AK13/100)+(AK4/100))*100","v":0},{"$f":"((AL13/100)+(AL4/100))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Main fiscal variables (In % GDP)"]
["Overall balance (accrual) with PPPs",{"$f":"IFERROR(((MacroParameters!C9*10^3)+MacroParameters!C44)/(MacroParameters!C$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D9*10^3)+MacroParameters!D44)/(MacroParameters!D$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E9*10^3)+MacroParameters!E44)/(MacroParameters!E$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F9*10^3)+MacroParameters!F44)/(MacroParameters!F$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G9*10^3)+MacroParameters!G44)/(MacroParameters!G$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H9*10^3)+MacroParameters!H44)/(MacroParameters!H$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I9*10^3)+MacroParameters!I44)/(MacroParameters!I$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J9*10^3)+MacroParameters!J44)/(MacroParameters!J$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K9*10^3)+MacroParameters!K44)/(MacroParameters!K$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L9*10^3)+MacroParameters!L44)/(MacroParameters!L$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M9*10^3)+MacroParameters!M44)/(MacroParameters!M$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N9*10^3)+MacroParameters!N44)/(MacroParameters!N$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O9*10^3)+MacroParameters!O44)/(MacroParameters!O$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P9*10^3)+MacroParameters!P44)/(MacroParameters!P$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q9*10^3)+MacroParameters!Q44)/(MacroParameters!Q$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R9*10^3)+MacroParameters!R44)/(MacroParameters!R$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S9*10^3)+MacroParameters!S44)/(MacroParameters!S$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T9*10^3)+MacroParameters!T44)/(MacroParameters!T$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U9*10^3)+MacroParameters!U44)/(MacroParameters!U$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V9*10^3)+MacroParameters!V44)/(MacroParameters!V$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W9*10^3)+MacroParameters!W44)/(MacroParameters!W$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X9*10^3)+MacroParameters!X44)/(MacroParameters!X$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y9*10^3)+MacroParameters!Y44)/(MacroParameters!Y$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z9*10^3)+MacroParameters!Z44)/(MacroParameters!Z$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA9*10^3)+MacroParameters!AA44)/(MacroParameters!AA$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB9*10^3)+MacroParameters!AB44)/(MacroParameters!AB$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC9*10^3)+MacroParameters!AC44)/(MacroParameters!AC$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD9*10^3)+MacroParameters!AD44)/(MacroParameters!AD$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE9*10^3)+MacroParameters!AE44)/(MacroParameters!AE$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF9*10^3)+MacroParameters!AF44)/(MacroParameters!AF$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG9*10^3)+MacroParameters!AG44)/(MacroParameters!AG$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH9*10^3)+MacroParameters!AH44)/(MacroParameters!AH$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI9*10^3)+MacroParameters!AI44)/(MacroParameters!AI$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ9*10^3)+MacroParameters!AJ44)/(MacroParameters!AJ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK9*10^3)+MacroParameters!AK44)/(MacroParameters!AK$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL9*10^3)+MacroParameters!AL44)/(MacroParameters!AL$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM9*10^3)+MacroParameters!AM44)/(MacroParameters!AM$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN9*10^3)+MacroParameters!AN44)/(MacroParameters!AN$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO9*10^3)+MacroParameters!AO44)/(MacroParameters!AO$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP9*10^3)+MacroParameters!AP44)/(MacroParameters!AP$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ9*10^3)+MacroParameters!AQ44)/(MacroParameters!AQ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR9*10^3)+MacroParameters!AR44)/(MacroParameters!AR$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS9*10^3)+MacroParameters!AS44)/(MacroParameters!AS$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT9*10^3)+MacroParameters!AT44)/(MacroParameters!AT$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU9*10^3)+MacroParameters!AU44)/(MacroParameters!AU$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV9*10^3)+MacroParameters!AV44)/(MacroParameters!AV$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW9*10^3)+MacroParameters!AW44)/(MacroParameters!AW$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX9*10^3)+MacroParameters!AX44)/(MacroParameters!AX$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY9*10^3)+MacroParameters!AY44)/(MacroParameters!AY$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ9*10^3)+MacroParameters!AZ44)/(MacroParameters!AZ$4*10^3)*100,0)","v":0}]
["Overall balance (accrual) with PPP and shocks",{"$f":"IFERROR(((MacroParameters!C9*10^3)+MacroParameters!C44)/(B$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D9*10^3)+MacroParameters!D44)/(C$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E9*10^3)+MacroParameters!E44)/(D$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F9*10^3)+MacroParameters!F44)/(E$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G9*10^3)+MacroParameters!G44)/(F$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H9*10^3)+MacroParameters!H44)/(G$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I9*10^3)+MacroParameters!I44)/(H$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J9*10^3)+MacroParameters!J44)/(I$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K9*10^3)+MacroParameters!K44)/(J$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L9*10^3)+MacroParameters!L44)/(K$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M9*10^3)+MacroParameters!M44)/(L$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N9*10^3)+MacroParameters!N44)/(M$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O9*10^3)+MacroParameters!O44)/(N$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P9*10^3)+MacroParameters!P44)/(O$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q9*10^3)+MacroParameters!Q44)/(P$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R9*10^3)+MacroParameters!R44)/(Q$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S9*10^3)+MacroParameters!S44)/(R$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T9*10^3)+MacroParameters!T44)/(S$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U9*10^3)+MacroParameters!U44)/(T$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V9*10^3)+MacroParameters!V44)/(U$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W9*10^3)+MacroParameters!W44)/(V$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X9*10^3)+MacroParameters!X44)/(W$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y9*10^3)+MacroParameters!Y44)/(X$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z9*10^3)+MacroParameters!Z44)/(Y$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA9*10^3)+MacroParameters!AA44)/(Z$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB9*10^3)+MacroParameters!AB44)/(AA$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC9*10^3)+MacroParameters!AC44)/(AB$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD9*10^3)+MacroParameters!AD44)/(AC$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE9*10^3)+MacroParameters!AE44)/(AD$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF9*10^3)+MacroParameters!AF44)/(AE$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG9*10^3)+MacroParameters!AG44)/(AF$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH9*10^3)+MacroParameters!AH44)/(AG$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI9*10^3)+MacroParameters!AI44)/(AH$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ9*10^3)+MacroParameters!AJ44)/(AI$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK9*10^3)+MacroParameters!AK44)/(AJ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL9*10^3)+MacroParameters!AL44)/(AK$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM9*10^3)+MacroParameters!AM44)/(AL$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN9*10^3)+MacroParameters!AN44)/(AM$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO9*10^3)+MacroParameters!AO44)/(AN$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP9*10^3)+MacroParameters!AP44)/(AO$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ9*10^3)+MacroParameters!AQ44)/(AP$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR9*10^3)+MacroParameters!AR44)/(AQ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS9*10^3)+MacroParameters!AS44)/(AR$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT9*10^3)+MacroParameters!AT44)/(AS$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU9*10^3)+MacroParameters!AU44)/(AT$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV9*10^3)+MacroParameters!AV44)/(AU$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW9*10^3)+MacroParameters!AW44)/(AV$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX9*10^3)+MacroParameters!AX44)/(AW$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY9*10^3)+MacroParameters!AY44)/(AX$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ9*10^3)+MacroParameters!AZ44)/(AY$36*10^3)*100,0)","v":0}]
["Cash balance with PPPs",{"$f":"IFERROR(((MacroParameters!C10*10^3)+MacroParameters!C49)/(MacroParameters!C$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D10*10^3)+MacroParameters!D49)/(MacroParameters!D$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E10*10^3)+MacroParameters!E49)/(MacroParameters!E$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F10*10^3)+MacroParameters!F49)/(MacroParameters!F$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G10*10^3)+MacroParameters!G49)/(MacroParameters!G$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H10*10^3)+MacroParameters!H49)/(MacroParameters!H$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I10*10^3)+MacroParameters!I49)/(MacroParameters!I$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J10*10^3)+MacroParameters!J49)/(MacroParameters!J$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K10*10^3)+MacroParameters!K49)/(MacroParameters!K$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L10*10^3)+MacroParameters!L49)/(MacroParameters!L$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M10*10^3)+MacroParameters!M49)/(MacroParameters!M$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N10*10^3)+MacroParameters!N49)/(MacroParameters!N$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O10*10^3)+MacroParameters!O49)/(MacroParameters!O$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P10*10^3)+MacroParameters!P49)/(MacroParameters!P$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q10*10^3)+MacroParameters!Q49)/(MacroParameters!Q$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R10*10^3)+MacroParameters!R49)/(MacroParameters!R$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S10*10^3)+MacroParameters!S49)/(MacroParameters!S$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T10*10^3)+MacroParameters!T49)/(MacroParameters!T$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U10*10^3)+MacroParameters!U49)/(MacroParameters!U$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V10*10^3)+MacroParameters!V49)/(MacroParameters!V$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W10*10^3)+MacroParameters!W49)/(MacroParameters!W$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X10*10^3)+MacroParameters!X49)/(MacroParameters!X$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y10*10^3)+MacroParameters!Y49)/(MacroParameters!Y$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z10*10^3)+MacroParameters!Z49)/(MacroParameters!Z$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA10*10^3)+MacroParameters!AA49)/(MacroParameters!AA$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB10*10^3)+MacroParameters!AB49)/(MacroParameters!AB$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC10*10^3)+MacroParameters!AC49)/(MacroParameters!AC$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD10*10^3)+MacroParameters!AD49)/(MacroParameters!AD$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE10*10^3)+MacroParameters!AE49)/(MacroParameters!AE$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF10*10^3)+MacroParameters!AF49)/(MacroParameters!AF$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG10*10^3)+MacroParameters!AG49)/(MacroParameters!AG$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH10*10^3)+MacroParameters!AH49)/(MacroParameters!AH$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI10*10^3)+MacroParameters!AI49)/(MacroParameters!AI$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ10*10^3)+MacroParameters!AJ49)/(MacroParameters!AJ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK10*10^3)+MacroParameters!AK49)/(MacroParameters!AK$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL10*10^3)+MacroParameters!AL49)/(MacroParameters!AL$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM10*10^3)+MacroParameters!AM49)/(MacroParameters!AM$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN10*10^3)+MacroParameters!AN49)/(MacroParameters!AN$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO10*10^3)+MacroParameters!AO49)/(MacroParameters!AO$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP10*10^3)+MacroParameters!AP49)/(MacroParameters!AP$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ10*10^3)+MacroParameters!AQ49)/(MacroParameters!AQ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR10*10^3)+MacroParameters!AR49)/(MacroParameters!AR$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS10*10^3)+MacroParameters!AS49)/(MacroParameters!AS$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT10*10^3)+MacroParameters!AT49)/(MacroParameters!AT$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU10*10^3)+MacroParameters!AU49)/(MacroParameters!AU$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV10*10^3)+MacroParameters!AV49)/(MacroParameters!AV$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW10*10^3)+MacroParameters!AW49)/(MacroParameters!AW$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX10*10^3)+MacroParameters!AX49)/(MacroParameters!AX$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY10*10^3)+MacroParameters!AY49)/(MacroParameters!AY$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ10*10^3)+MacroParameters!AZ49)/(MacroParameters!AZ$4*10^3)*100,0)","v":0}]
["Cash balance with PPP and shocks",{"$f":"IFERROR(((MacroParameters!C10*10^3)+MacroParameters!C49)/(B$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D10*10^3)+MacroParameters!D49)/(C$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E10*10^3)+MacroParameters!E49)/(D$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F10*10^3)+MacroParameters!F49)/(E$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G10*10^3)+MacroParameters!G49)/(F$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H10*10^3)+MacroParameters!H49)/(G$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I10*10^3)+MacroParameters!I49)/(H$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J10*10^3)+MacroParameters!J49)/(I$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K10*10^3)+MacroParameters!K49)/(J$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L10*10^3)+MacroParameters!L49)/(K$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M10*10^3)+MacroParameters!M49)/(L$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N10*10^3)+MacroParameters!N49)/(M$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O10*10^3)+MacroParameters!O49)/(N$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P10*10^3)+MacroParameters!P49)/(O$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q10*10^3)+MacroParameters!Q49)/(P$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R10*10^3)+MacroParameters!R49)/(Q$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S10*10^3)+MacroParameters!S49)/(R$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T10*10^3)+MacroParameters!T49)/(S$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U10*10^3)+MacroParameters!U49)/(T$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V10*10^3)+MacroParameters!V49)/(U$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W10*10^3)+MacroParameters!W49)/(V$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X10*10^3)+MacroParameters!X49)/(W$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y10*10^3)+MacroParameters!Y49)/(X$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z10*10^3)+MacroParameters!Z49)/(Y$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA10*10^3)+MacroParameters!AA49)/(Z$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB10*10^3)+MacroParameters!AB49)/(AA$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC10*10^3)+MacroParameters!AC49)/(AB$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD10*10^3)+MacroParameters!AD49)/(AC$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE10*10^3)+MacroParameters!AE49)/(AD$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF10*10^3)+MacroParameters!AF49)/(AE$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG10*10^3)+MacroParameters!AG49)/(AF$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH10*10^3)+MacroParameters!AH49)/(AG$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI10*10^3)+MacroParameters!AI49)/(AH$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ10*10^3)+MacroParameters!AJ49)/(AI$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK10*10^3)+MacroParameters!AK49)/(AJ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL10*10^3)+MacroParameters!AL49)/(AK$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM10*10^3)+MacroParameters!AM49)/(AL$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN10*10^3)+MacroParameters!AN49)/(AM$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO10*10^3)+MacroParameters!AO49)/(AN$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP10*10^3)+MacroParameters!AP49)/(AO$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ10*10^3)+MacroParameters!AQ49)/(AP$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR10*10^3)+MacroParameters!AR49)/(AQ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS10*10^3)+MacroParameters!AS49)/(AR$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT10*10^3)+MacroParameters!AT49)/(AS$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU10*10^3)+MacroParameters!AU49)/(AT$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV10*10^3)+MacroParameters!AV49)/(AU$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW10*10^3)+MacroParameters!AW49)/(AV$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX10*10^3)+MacroParameters!AX49)/(AW$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY10*10^3)+MacroParameters!AY49)/(AX$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ10*10^3)+MacroParameters!AZ49)/(AY$36*10^3)*100,0)","v":0}]
["Gross debt with PPPs liabilities",{"$f":"IFERROR(((MacroParameters!C11*10^3)+MacroParameters!C54)/(MacroParameters!C$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D11*10^3)+MacroParameters!D54)/(MacroParameters!D$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E11*10^3)+MacroParameters!E54)/(MacroParameters!E$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F11*10^3)+MacroParameters!F54)/(MacroParameters!F$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G11*10^3)+MacroParameters!G54)/(MacroParameters!G$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H11*10^3)+MacroParameters!H54)/(MacroParameters!H$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I11*10^3)+MacroParameters!I54)/(MacroParameters!I$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J11*10^3)+MacroParameters!J54)/(MacroParameters!J$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K11*10^3)+MacroParameters!K54)/(MacroParameters!K$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L11*10^3)+MacroParameters!L54)/(MacroParameters!L$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M11*10^3)+MacroParameters!M54)/(MacroParameters!M$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N11*10^3)+MacroParameters!N54)/(MacroParameters!N$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O11*10^3)+MacroParameters!O54)/(MacroParameters!O$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P11*10^3)+MacroParameters!P54)/(MacroParameters!P$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q11*10^3)+MacroParameters!Q54)/(MacroParameters!Q$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R11*10^3)+MacroParameters!R54)/(MacroParameters!R$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S11*10^3)+MacroParameters!S54)/(MacroParameters!S$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T11*10^3)+MacroParameters!T54)/(MacroParameters!T$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U11*10^3)+MacroParameters!U54)/(MacroParameters!U$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V11*10^3)+MacroParameters!V54)/(MacroParameters!V$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W11*10^3)+MacroParameters!W54)/(MacroParameters!W$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X11*10^3)+MacroParameters!X54)/(MacroParameters!X$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y11*10^3)+MacroParameters!Y54)/(MacroParameters!Y$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z11*10^3)+MacroParameters!Z54)/(MacroParameters!Z$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA11*10^3)+MacroParameters!AA54)/(MacroParameters!AA$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB11*10^3)+MacroParameters!AB54)/(MacroParameters!AB$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC11*10^3)+MacroParameters!AC54)/(MacroParameters!AC$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD11*10^3)+MacroParameters!AD54)/(MacroParameters!AD$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE11*10^3)+MacroParameters!AE54)/(MacroParameters!AE$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF11*10^3)+MacroParameters!AF54)/(MacroParameters!AF$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG11*10^3)+MacroParameters!AG54)/(MacroParameters!AG$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH11*10^3)+MacroParameters!AH54)/(MacroParameters!AH$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI11*10^3)+MacroParameters!AI54)/(MacroParameters!AI$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ11*10^3)+MacroParameters!AJ54)/(MacroParameters!AJ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK11*10^3)+MacroParameters!AK54)/(MacroParameters!AK$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL11*10^3)+MacroParameters!AL54)/(MacroParameters!AL$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM11*10^3)+MacroParameters!AM54)/(MacroParameters!AM$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN11*10^3)+MacroParameters!AN54)/(MacroParameters!AN$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO11*10^3)+MacroParameters!AO54)/(MacroParameters!AO$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP11*10^3)+MacroParameters!AP54)/(MacroParameters!AP$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ11*10^3)+MacroParameters!AQ54)/(MacroParameters!AQ$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR11*10^3)+MacroParameters!AR54)/(MacroParameters!AR$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS11*10^3)+MacroParameters!AS54)/(MacroParameters!AS$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT11*10^3)+MacroParameters!AT54)/(MacroParameters!AT$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU11*10^3)+MacroParameters!AU54)/(MacroParameters!AU$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV11*10^3)+MacroParameters!AV54)/(MacroParameters!AV$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW11*10^3)+MacroParameters!AW54)/(MacroParameters!AW$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX11*10^3)+MacroParameters!AX54)/(MacroParameters!AX$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY11*10^3)+MacroParameters!AY54)/(MacroParameters!AY$4*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ11*10^3)+MacroParameters!AZ54)/(MacroParameters!AZ$4*10^3)*100,0)","v":0}]
["Gross debt with PPPs liabilities and shocks",{"$f":"IFERROR(((MacroParameters!C11*10^3)+MacroParameters!C54)/(B$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!D11*10^3)+MacroParameters!D54)/(C$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!E11*10^3)+MacroParameters!E54)/(D$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!F11*10^3)+MacroParameters!F54)/(E$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!G11*10^3)+MacroParameters!G54)/(F$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!H11*10^3)+MacroParameters!H54)/(G$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!I11*10^3)+MacroParameters!I54)/(H$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!J11*10^3)+MacroParameters!J54)/(I$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!K11*10^3)+MacroParameters!K54)/(J$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!L11*10^3)+MacroParameters!L54)/(K$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!M11*10^3)+MacroParameters!M54)/(L$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!N11*10^3)+MacroParameters!N54)/(M$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!O11*10^3)+MacroParameters!O54)/(N$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!P11*10^3)+MacroParameters!P54)/(O$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Q11*10^3)+MacroParameters!Q54)/(P$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!R11*10^3)+MacroParameters!R54)/(Q$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!S11*10^3)+MacroParameters!S54)/(R$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!T11*10^3)+MacroParameters!T54)/(S$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!U11*10^3)+MacroParameters!U54)/(T$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!V11*10^3)+MacroParameters!V54)/(U$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!W11*10^3)+MacroParameters!W54)/(V$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!X11*10^3)+MacroParameters!X54)/(W$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Y11*10^3)+MacroParameters!Y54)/(X$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!Z11*10^3)+MacroParameters!Z54)/(Y$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AA11*10^3)+MacroParameters!AA54)/(Z$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AB11*10^3)+MacroParameters!AB54)/(AA$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AC11*10^3)+MacroParameters!AC54)/(AB$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AD11*10^3)+MacroParameters!AD54)/(AC$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AE11*10^3)+MacroParameters!AE54)/(AD$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AF11*10^3)+MacroParameters!AF54)/(AE$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AG11*10^3)+MacroParameters!AG54)/(AF$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AH11*10^3)+MacroParameters!AH54)/(AG$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AI11*10^3)+MacroParameters!AI54)/(AH$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AJ11*10^3)+MacroParameters!AJ54)/(AI$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AK11*10^3)+MacroParameters!AK54)/(AJ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AL11*10^3)+MacroParameters!AL54)/(AK$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AM11*10^3)+MacroParameters!AM54)/(AL$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AN11*10^3)+MacroParameters!AN54)/(AM$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AO11*10^3)+MacroParameters!AO54)/(AN$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AP11*10^3)+MacroParameters!AP54)/(AO$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AQ11*10^3)+MacroParameters!AQ54)/(AP$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AR11*10^3)+MacroParameters!AR54)/(AQ$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AS11*10^3)+MacroParameters!AS54)/(AR$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AT11*10^3)+MacroParameters!AT54)/(AS$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AU11*10^3)+MacroParameters!AU54)/(AT$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AV11*10^3)+MacroParameters!AV54)/(AU$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AW11*10^3)+MacroParameters!AW54)/(AV$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AX11*10^3)+MacroParameters!AX54)/(AW$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AY11*10^3)+MacroParameters!AY54)/(AX$36*10^3)*100,0)","v":0},{"$f":"IFERROR(((MacroParameters!AZ11*10^3)+MacroParameters!AZ54)/(AY$36*10^3)*100,0)","v":0}]
["Contingent liabilities with PPPs",{"$f":"IFERROR((MacroParameters!C59)/(MacroParameters!C$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!D59)/(MacroParameters!D$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!E59)/(MacroParameters!E$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!F59)/(MacroParameters!F$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!G59)/(MacroParameters!G$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!H59)/(MacroParameters!H$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!I59)/(MacroParameters!I$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!J59)/(MacroParameters!J$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!K59)/(MacroParameters!K$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!L59)/(MacroParameters!L$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!M59)/(MacroParameters!M$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!N59)/(MacroParameters!N$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!O59)/(MacroParameters!O$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!P59)/(MacroParameters!P$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Q59)/(MacroParameters!Q$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!R59)/(MacroParameters!R$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!S59)/(MacroParameters!S$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!T59)/(MacroParameters!T$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!U59)/(MacroParameters!U$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!V59)/(MacroParameters!V$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!W59)/(MacroParameters!W$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!X59)/(MacroParameters!X$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Y59)/(MacroParameters!Y$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Z59)/(MacroParameters!Z$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AA59)/(MacroParameters!AA$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AB59)/(MacroParameters!AB$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AC59)/(MacroParameters!AC$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AD59)/(MacroParameters!AD$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AE59)/(MacroParameters!AE$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AF59)/(MacroParameters!AF$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AG59)/(MacroParameters!AG$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AH59)/(MacroParameters!AH$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AI59)/(MacroParameters!AI$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AJ59)/(MacroParameters!AJ$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AK59)/(MacroParameters!AK$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AL59)/(MacroParameters!AL$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AM59)/(MacroParameters!AM$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AN59)/(MacroParameters!AN$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AO59)/(MacroParameters!AO$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AP59)/(MacroParameters!AP$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AQ59)/(MacroParameters!AQ$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AR59)/(MacroParameters!AR$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AS59)/(MacroParameters!AS$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AT59)/(MacroParameters!AT$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AU59)/(MacroParameters!AU$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AV59)/(MacroParameters!AV$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AW59)/(MacroParameters!AW$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AX59)/(MacroParameters!AX$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AY59)/(MacroParameters!AY$4*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AZ59)/(MacroParameters!AZ$4*10^3)*100,0)","v":0}]
["Contingent liabilities with PPPs and shocks",{"$f":"IFERROR((MacroParameters!C59)/(B$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!D59)/(C$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!E59)/(D$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!F59)/(E$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!G59)/(F$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!H59)/(G$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!I59)/(H$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!J59)/(I$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!K59)/(J$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!L59)/(K$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!M59)/(L$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!N59)/(M$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!O59)/(N$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!P59)/(O$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Q59)/(P$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!R59)/(Q$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!S59)/(R$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!T59)/(S$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!U59)/(T$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!V59)/(U$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!W59)/(V$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!X59)/(W$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Y59)/(X$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!Z59)/(Y$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AA59)/(Z$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AB59)/(AA$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AC59)/(AB$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AD59)/(AC$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AE59)/(AD$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AF59)/(AE$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AG59)/(AF$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AH59)/(AG$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AI59)/(AH$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AJ59)/(AI$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AK59)/(AJ$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AL59)/(AK$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AM59)/(AL$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AN59)/(AM$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AO59)/(AN$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AP59)/(AO$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AQ59)/(AP$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AR59)/(AQ$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AS59)/(AR$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AT59)/(AS$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AU59)/(AT$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AV59)/(AU$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AW59)/(AV$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AX59)/(AW$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AY59)/(AX$36*10^3)*100,0)","v":0},{"$f":"IFERROR((MacroParameters!AZ59)/(AY$36*10^3)*100,0)","v":0}]
[]
["Baseline Formula",{"$f":"B2","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AH2","v":32},{"$f":"AI2","v":33},{"$f":"AJ2","v":34},{"$f":"AK2","v":35},{"$f":"AL2","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49]
["Nominal GDP in national currency (level)",{"$f":"MacroParameters!C4","v":0},{"$f":"MacroParameters!D4","v":0},{"$f":"MacroParameters!E4","v":0},{"$f":"MacroParameters!F4","v":0},{"$f":"MacroParameters!G4","v":0},{"$f":"MacroParameters!H4","v":0},{"$f":"MacroParameters!I4","v":0},{"$f":"MacroParameters!J4","v":0},{"$f":"MacroParameters!K4","v":0},{"$f":"MacroParameters!L4","v":0},{"$f":"MacroParameters!M4","v":0},{"$f":"MacroParameters!N4","v":0},{"$f":"MacroParameters!O4","v":0},{"$f":"MacroParameters!P4","v":0},{"$f":"MacroParameters!Q4","v":0},{"$f":"MacroParameters!R4","v":0},{"$f":"MacroParameters!S4","v":0},{"$f":"MacroParameters!T4","v":0},{"$f":"MacroParameters!U4","v":0},{"$f":"MacroParameters!V4","v":0},{"$f":"MacroParameters!W4","v":0},{"$f":"MacroParameters!X4","v":0},{"$f":"MacroParameters!Y4","v":0},{"$f":"MacroParameters!Z4","v":0},{"$f":"MacroParameters!AA4","v":0},{"$f":"MacroParameters!AB4","v":0},{"$f":"MacroParameters!AC4","v":0},{"$f":"MacroParameters!AD4","v":0},{"$f":"MacroParameters!AE4","v":0},{"$f":"MacroParameters!AF4","v":0},{"$f":"MacroParameters!AG4","v":0},{"$f":"MacroParameters!AH4","v":0},{"$f":"MacroParameters!AI4","v":0},{"$f":"MacroParameters!AJ4","v":0},{"$f":"MacroParameters!AK4","v":0},{"$f":"MacroParameters!AL4","v":0},{"$f":"MacroParameters!AM4","v":0},{"$f":"MacroParameters!AN4","v":0},{"$f":"MacroParameters!AO4","v":0},{"$f":"MacroParameters!AP4","v":0},{"$f":"MacroParameters!AQ4","v":0},{"$f":"MacroParameters!AR4","v":0},{"$f":"MacroParameters!AS4","v":0},{"$f":"MacroParameters!AT4","v":0},{"$f":"MacroParameters!AU4","v":0},{"$f":"MacroParameters!AV4","v":0},{"$f":"MacroParameters!AW4","v":0},{"$f":"MacroParameters!AX4","v":0},{"$f":"MacroParameters!AY4","v":0},{"$f":"MacroParameters!AZ4","v":0}]
["Nominal GDP (growth rates) ",null,{"$f":"IF(C26<>0,C26/B26-1,B27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL26<>0,AL26/AK26-1,AK27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP in national currency (level)",{"$f":"MacroParameters!C5","v":0},{"$f":"MacroParameters!D5","v":0},{"$f":"MacroParameters!E5","v":0},{"$f":"MacroParameters!F5","v":0},{"$f":"MacroParameters!G5","v":0},{"$f":"MacroParameters!H5","v":0},{"$f":"MacroParameters!I5","v":0},{"$f":"MacroParameters!J5","v":0},{"$f":"MacroParameters!K5","v":0},{"$f":"MacroParameters!L5","v":0},{"$f":"MacroParameters!M5","v":0},{"$f":"MacroParameters!N5","v":0},{"$f":"MacroParameters!O5","v":0},{"$f":"MacroParameters!P5","v":0},{"$f":"MacroParameters!Q5","v":0},{"$f":"MacroParameters!R5","v":0},{"$f":"MacroParameters!S5","v":0},{"$f":"MacroParameters!T5","v":0},{"$f":"MacroParameters!U5","v":0},{"$f":"MacroParameters!V5","v":0},{"$f":"MacroParameters!W5","v":0},{"$f":"MacroParameters!X5","v":0},{"$f":"MacroParameters!Y5","v":0},{"$f":"MacroParameters!Z5","v":0},{"$f":"MacroParameters!AA5","v":0},{"$f":"MacroParameters!AB5","v":0},{"$f":"MacroParameters!AC5","v":0},{"$f":"MacroParameters!AD5","v":0},{"$f":"MacroParameters!AE5","v":0},{"$f":"MacroParameters!AF5","v":0},{"$f":"MacroParameters!AG5","v":0},{"$f":"MacroParameters!AH5","v":0},{"$f":"MacroParameters!AI5","v":0},{"$f":"MacroParameters!AJ5","v":0},{"$f":"MacroParameters!AK5","v":0},{"$f":"MacroParameters!AL5","v":0},{"$f":"MacroParameters!AM5","v":0},{"$f":"MacroParameters!AN5","v":0},{"$f":"MacroParameters!AO5","v":0},{"$f":"MacroParameters!AP5","v":0},{"$f":"MacroParameters!AQ5","v":0},{"$f":"MacroParameters!AR5","v":0},{"$f":"MacroParameters!AS5","v":0},{"$f":"MacroParameters!AT5","v":0},{"$f":"MacroParameters!AU5","v":0},{"$f":"MacroParameters!AV5","v":0},{"$f":"MacroParameters!AW5","v":0},{"$f":"MacroParameters!AX5","v":0},{"$f":"MacroParameters!AY5","v":0},{"$f":"MacroParameters!AZ5","v":0}]
["Real GDP (growth rates)",null,{"$f":"IF(C28<>0,C28/B28-1,B29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI28<>0,AI28/AH28-1,AH29)","v":0},{"$f":"IF(AJ28<>0,AJ28/AI28-1,AI29)","v":0},{"$f":"IF(AK28<>0,AK28/AJ28-1,AJ29)","v":0},{"$f":"IF(AL28<>0,AL28/AK28-1,AK29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["GDP deflactor (units)",{"$f":"+MacroParameters!C6","v":0},{"$f":"+MacroParameters!D6","v":0},{"$f":"+MacroParameters!E6","v":0},{"$f":"+MacroParameters!F6","v":0},{"$f":"+MacroParameters!G6","v":0},{"$f":"+MacroParameters!H6","v":0},{"$f":"+MacroParameters!I6","v":0},{"$f":"+MacroParameters!J6","v":0},{"$f":"+MacroParameters!K6","v":0},{"$f":"+MacroParameters!L6","v":0},{"$f":"+MacroParameters!M6","v":0},{"$f":"+MacroParameters!N6","v":0},{"$f":"+MacroParameters!O6","v":0},{"$f":"+MacroParameters!P6","v":0},{"$f":"+MacroParameters!Q6","v":0},{"$f":"+MacroParameters!R6","v":0},{"$f":"+MacroParameters!S6","v":0},{"$f":"+MacroParameters!T6","v":0},{"$f":"+MacroParameters!U6","v":0},{"$f":"+MacroParameters!V6","v":0},{"$f":"+MacroParameters!W6","v":0},{"$f":"+MacroParameters!X6","v":0},{"$f":"+MacroParameters!Y6","v":0},{"$f":"+MacroParameters!Z6","v":0},{"$f":"+MacroParameters!AA6","v":0},{"$f":"+MacroParameters!AB6","v":0},{"$f":"+MacroParameters!AC6","v":0},{"$f":"+MacroParameters!AD6","v":0},{"$f":"+MacroParameters!AE6","v":0},{"$f":"+MacroParameters!AF6","v":0},{"$f":"+MacroParameters!AG6","v":0},{"$f":"+MacroParameters!AH6","v":0},{"$f":"+MacroParameters!AI6","v":0},{"$f":"+MacroParameters!AJ6","v":0},{"$f":"+MacroParameters!AK6","v":0},{"$f":"+MacroParameters!AL6","v":0},{"$f":"+MacroParameters!AM6","v":0},{"$f":"+MacroParameters!AN6","v":0},{"$f":"+MacroParameters!AO6","v":0},{"$f":"+MacroParameters!AP6","v":0},{"$f":"+MacroParameters!AQ6","v":0},{"$f":"+MacroParameters!AR6","v":0},{"$f":"+MacroParameters!AS6","v":0},{"$f":"+MacroParameters!AT6","v":0},{"$f":"+MacroParameters!AU6","v":0},{"$f":"+MacroParameters!AV6","v":0},{"$f":"+MacroParameters!AW6","v":0},{"$f":"+MacroParameters!AX6","v":0},{"$f":"+MacroParameters!AY6","v":0},{"$f":"+MacroParameters!AZ6","v":0}]
["Change in GDP deflactor (rate)",null,{"$f":"IF(C30<>0,C30/B30-1,B31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI30<>0,AI30/AH30-1,AH31)","v":0},{"$f":"IF(AJ30<>0,AJ30/AI30-1,AI31)","v":0},{"$f":"IF(AK30<>0,AK30/AJ30-1,AJ31)","v":0},{"$f":"IF(AL30<>0,AL30/AK30-1,AK31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["NER (level)",{"$f":"+MacroParameters!C7","v":0},{"$f":"+MacroParameters!D7","v":0},{"$f":"+MacroParameters!E7","v":0},{"$f":"+MacroParameters!F7","v":0},{"$f":"+MacroParameters!G7","v":0},{"$f":"+MacroParameters!H7","v":0},{"$f":"+MacroParameters!I7","v":0},{"$f":"+MacroParameters!J7","v":0},{"$f":"+MacroParameters!K7","v":0},{"$f":"+MacroParameters!L7","v":0},{"$f":"+MacroParameters!M7","v":0},{"$f":"+MacroParameters!N7","v":0},{"$f":"+MacroParameters!O7","v":0},{"$f":"+MacroParameters!P7","v":0},{"$f":"+MacroParameters!Q7","v":0},{"$f":"+MacroParameters!R7","v":0},{"$f":"+MacroParameters!S7","v":0},{"$f":"+MacroParameters!T7","v":0},{"$f":"+MacroParameters!U7","v":0},{"$f":"+MacroParameters!V7","v":0},{"$f":"+MacroParameters!W7","v":0},{"$f":"+MacroParameters!X7","v":0},{"$f":"+MacroParameters!Y7","v":0},{"$f":"+MacroParameters!Z7","v":0},{"$f":"+MacroParameters!AA7","v":0},{"$f":"+MacroParameters!AB7","v":0},{"$f":"+MacroParameters!AC7","v":0},{"$f":"+MacroParameters!AD7","v":0},{"$f":"+MacroParameters!AE7","v":0},{"$f":"+MacroParameters!AF7","v":0},{"$f":"+MacroParameters!AG7","v":0},{"$f":"+MacroParameters!AH7","v":0},{"$f":"+MacroParameters!AI7","v":0},{"$f":"+MacroParameters!AJ7","v":0},{"$f":"+MacroParameters!AK7","v":0},{"$f":"+MacroParameters!AL7","v":0},{"$f":"+MacroParameters!AM7","v":0},{"$f":"+MacroParameters!AN7","v":0},{"$f":"+MacroParameters!AO7","v":0},{"$f":"+MacroParameters!AP7","v":0},{"$f":"+MacroParameters!AQ7","v":0},{"$f":"+MacroParameters!AR7","v":0},{"$f":"+MacroParameters!AS7","v":0},{"$f":"+MacroParameters!AT7","v":0},{"$f":"+MacroParameters!AU7","v":0},{"$f":"+MacroParameters!AV7","v":0},{"$f":"+MacroParameters!AW7","v":0},{"$f":"+MacroParameters!AX7","v":0},{"$f":"+MacroParameters!AY7","v":0},{"$f":"+MacroParameters!AZ7","v":0}]
["NER (growth rates)",null,{"$f":"IF(C32<>0,C32/B32-1,B33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI32<>0,AI32/AH32-1,AH33)","v":0},{"$f":"IF(AJ32<>0,AJ32/AI32-1,AI33)","v":0},{"$f":"IF(AK32<>0,AK32/AJ32-1,AJ33)","v":0},{"$f":"IF(AL32<>0,AL32/AK32-1,AK33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Assumptions",{"$f":"B2","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AH2","v":32},{"$f":"AI2","v":33},{"$f":"AJ2","v":34},{"$f":"AK2","v":35},{"$f":"AL2","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49]
["Nominal GDP in national currency (level) W/Shock",{"$f":"MacroParameters!C4","v":0},{"$f":"B36*(1+C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH36*(1+AI37)","v":0},{"$f":"AI36*(1+AJ37)","v":0},{"$f":"AJ36*(1+AK37)","v":0},{"$f":"AK36*(1+AL37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nominal GDP (growth rates) W/Shock",null,{"$f":"IF(C3=0,+C27,+C39+C41)","v":0},{"$f":"IF(D3=0,+D27,+D39+D41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL3=0,+AL27,+AL39+AL41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP in national currency (level) w/Shock",{"$f":"+MacroParameters!C5","v":0},{"$f":"B38*(1+C39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH38*(1+AI39)","v":0},{"$f":"AI38*(1+AJ39)","v":0},{"$f":"AJ38*(1+AK39)","v":0},{"$f":"AK38*(1+AL39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real GDP (growth rates) W/Shock",null,{"$f":"IF(C28<>0,(C28/B28-1)+C3/100,C29)","v":0},{"$f":"IF(D28<>0,(D28/C28-1)+D3/100,D29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL28<>0,(AL28/AK28-1)+AL3/100,AL29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["GDP deflactor (units)",{"$f":"+MacroParameters!C6","v":0},{"$f":"B40*(1+C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH40*(1+AI41)","v":0},{"$f":"AI40*(1+AJ41)","v":0},{"$f":"AJ40*(1+AK41)","v":0},{"$f":"AK40*(1+AL41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Change in GDP deflactor (rate)",null,{"$f":"IF(C30<>0,(C30/B30-1)+C5/100,C31)","v":0},{"$f":"IF(D30<>0,(D30/C30-1)+D5/100,D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL30<>0,(AL30/AK30-1)+AL5/100,AL31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["NER (level)",{"$f":"+MacroParameters!C7","v":0},{"$f":"B42*(1+C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH42*(1+AI43)","v":0},{"$f":"AI42*(1+AJ43)","v":0},{"$f":"AJ42*(1+AK43)","v":0},{"$f":"AK42*(1+AL43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["NER (growth rates)",null,{"$f":"IF(C32<>0,(C32/B32-1)+C4/100,B43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI32<>0,(AI32/AH32-1)+AI4/100,AH43)","v":0},{"$f":"IF(AJ32<>0,(AJ32/AI32-1)+AJ4/100,AI43)","v":0},{"$f":"IF(AK32<>0,(AK32/AJ32-1)+AK4/100,AJ43)","v":0},{"$f":"IF(AL32<>0,(AL32/AK32-1)+AL4/100,AK43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1.  Select Project/s to be shocked",null,null,null,null,null,null,null,"2. Select shock and timing",null,null,null,null,null,null,null,null,null,"3. Run Shock"]
[{"$f":"IF(BD205=\"\",\"\",IF(BD206<>BD205,\"For the shock to be reflected in the graphs, choose the projects\nto be analyzed and run the shock again.\",\"\"))","v":""},null,"Project selected:",null,null,null,null,null,null,"Macroeconomic Sensitivity"]
[null,null,{"$f":"IF(D55<>\"\",\"P1:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p1!b31\"),\"\")","v":""},{"$f":"IF(F55<>\"\",\"P16:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p16!b31\"),\"\")","v":""}]
[null,null,{"$f":"IF(D56<>\"\",\"P2:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p2!b31\"),\"\")","v":""},{"$f":"IF(F56<>\"\",\"P17:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p17!b31\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GDP_shock+start_year_GDP_shock + end_year_GDP_shock + er_shock + start_year_er_shock + end_year_er_shock + inflation_shock + start_year_inflation_shock + P62 + adjustment_inflation___er_shock","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J54","v":"Macroeconomic Sensitivity"}]
[null,null,{"$f":"IF(D57<>\"\",\"P3:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p3!b31\"),\"\")","v":""},{"$f":"IF(F57<>\"\",\"P18:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p18!b31\"),\"\")","v":""},null,null,null,null,null,"Shock",null,"Start year",null,"End year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L57","v":"Shock"},{"$f":"N57","v":"Start year"},{"$f":"P57","v":"End year"}]
[null,null,{"$f":"IF(D58<>\"\",\"P4:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p4!b31\"),\"\")","v":""},{"$f":"IF(F58<>\"\",\"P19:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p19!b31\"),\"\")","v":""},null,null,null,null,"GDP shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K58","v":"GDP shock"},{"$f":"L58","v":0},{"$f":"N58","v":0},{"$f":"P58","v":0}]
[null,null,{"$f":"IF(D59<>\"\",\"P5:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p5!b31\"),\"\")","v":""},{"$f":"IF(F59<>\"\",\"P20:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p20!b31\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J60","v":0},{"$f":"L60","v":0},{"$f":"N60","v":0},{"$f":"P60","v":0}]
[null,null,{"$f":"IF(D60<>\"\",\"P6:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p6!b31\"),\"\")","v":""},{"$f":"IF(F60<>\"\",\"P21:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p21!b31\"),\"\")","v":""},null,null,null,null,"NER shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K62","v":"Inflation shock"},{"$f":"L62","v":0},{"$f":"N62","v":0},{"$f":"P62","v":0}]
[null,null,{"$f":"IF(D61<>\"\",\"P7:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p7!b31\"),\"\")","v":""},{"$f":"IF(F61<>\"\",\"P22:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p22!b31\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"Adjustment factor Inflation / NER simultaneous shock"},{"$f":"adjustment_inflation___er_shock","v":0}]
[null,null,{"$f":"IF(D62<>\"\",\"P8:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p8!b31\"),\"\")","v":""},{"$f":"IF(F62<>\"\",\"P23:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p23!b31\"),\"\")","v":""},null,null,null,null,"Inflation shock"]
[null,null,{"$f":"IF(D63<>\"\",\"P9:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p9!b31\"),\"\")","v":""},{"$f":"IF(F63<>\"\",\"P24:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p24!b31\"),\"\")","v":""}]
[null,null,{"$f":"IF(D64<>\"\",\"P10:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p10!b31\"),\"\")","v":""},{"$f":"IF(F64<>\"\",\"P25:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p25!b31\"),\"\")","v":""},null,null,null,null,null,null,null,null,"Adjustment factor Inflation / NER simultaneous shock"]
[null,null,{"$f":"IF(D65<>\"\",\"P11:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p11!b31\"),\"\")","v":""},{"$f":"IF(F65<>\"\",\"P26:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p26!b31\"),\"\")","v":""}]
[null,null,{"$f":"IF(D66<>\"\",\"P12:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p12!b31\"),\"\")","v":""},{"$f":"IF(F66<>\"\",\"P27:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p27!b31\"),\"\")","v":""}]
[null,null,{"$f":"IF(D67<>\"\",\"P13:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p13!b31\"),\"\")","v":""},{"$f":"IF(F67<>\"\",\"P28:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p28!b31\"),\"\")","v":""},null,null,null,null,null,null,null,"Portfolio start year:",{"$f":"start_year_portfolio","v":0}]
[null,null,{"$f":"IF(D68<>\"\",\"P14:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p14!b31\"),\"\")","v":""},{"$f":"IF(F68<>\"\",\"P29:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p29!b31\"),\"\")","v":""}]
[null,null,{"$f":"IF(D69<>\"\",\"P15:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p15!b31\"),\"\")","v":""},{"$f":"IF(F69<>\"\",\"P30:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p30!b31\"),\"\")","v":""},null,null,null,null,null,null,null,null,"TIME HORIZON FOR CHARTS"]
[]
[]
[]
[" SHOCKS TO MAIN MACROECONOMIC VARIABLES"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(BD205=\"\",\"\",IF(BD206<>BD205,\"For the shock to be reflected in the graphs, choose the projects\nto be analyzed and run the shock again.\",\"\"))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["IMPACT ON MAIN FISCAL AGGREGATES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD208&BD209&BD210&BD211&BD212&BD213&BD214&BD215&BD216&BD217&BD218&BD219&BD220&BD221&BD222&BD223&BD224&BD225&BD226&BD227&BD228&BD229&BD230&BD231&BD232&BD233&BD234&BD235&BD236&BD237","v":"000000000000000000000000000000"}]
["PPP Portfolio With Shock",null,{"$f":"+\"(   billion  \"&currency&\"   )\"","v":"(   billion     )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects's List","Selected"]
[{"$f":"+\"Billion of \"& currency","v":"Billion of "},"Year",{"$f":"+start_year_portfolio","v":0},{"$f":"+$C$208+1","v":1},{"$f":"+$D$208+1","v":2},{"$f":"+$E$208+1","v":3},{"$f":"+$F$208+1","v":4},{"$f":"+$G$208+1","v":5},{"$f":"+$H$208+1","v":6},{"$f":"+$I$208+1","v":7},{"$f":"+$J$208+1","v":8},{"$f":"+$K$208+1","v":9},{"$f":"+$L$208+1","v":10},{"$f":"+$M$208+1","v":11},{"$f":"+$N$208+1","v":12},{"$f":"+$O$208+1","v":13},{"$f":"+$P$208+1","v":14},{"$f":"+$Q$208+1","v":15},{"$f":"+$R$208+1","v":16},{"$f":"+$S$208+1","v":17},{"$f":"+$T$208+1","v":18},{"$f":"+$U$208+1","v":19},{"$f":"+$V$208+1","v":20},{"$f":"+$W$208+1","v":21},{"$f":"+$X$208+1","v":22},{"$f":"+$Y$208+1","v":23},{"$f":"+$Z$208+1","v":24},{"$f":"+$AA$208+1","v":25},{"$f":"+$AB$208+1","v":26},{"$f":"+$AC$208+1","v":27},{"$f":"+$AD$208+1","v":28},{"$f":"+$AE$208+1","v":29},{"$f":"+$AF$208+1","v":30},{"$f":"+$AG$208+1","v":31},{"$f":"+$AH$208+1","v":32},{"$f":"+$AI$208+1","v":33},{"$f":"+$AJ$208+1","v":34},{"$f":"+$AK$208+1","v":35},{"$f":"+$AL$208+1","v":36},{"$f":"+$AM$208+1","v":37},{"$f":"+$AN$208+1","v":38},{"$f":"+$AO$208+1","v":39},{"$f":"+$AP$208+1","v":40},{"$f":"+$AQ$208+1","v":41},{"$f":"+$AR$208+1","v":42},{"$f":"+$AS$208+1","v":43},{"$f":"+$AT$208+1","v":44},{"$f":"+$AU$208+1","v":45},{"$f":"+$AV$208+1","v":46},{"$f":"+$AW$208+1","v":47},{"$f":"+$AX$208+1","v":48},{"$f":"+$AY$208+1","v":49},null,null,1,0,{"$f":"IF(BD208=0,\"\",BF208 & \"-\")","v":""},"P1",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG207, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Gross debt (baseline)",null,{"$f":"IF(C251=\"\",0,MacroParameters!C11)","v":0},{"$f":"IF(C251=\"\",0,MacroParameters!D11)","v":0},{"$f":"IF(D251=\"\",0,MacroParameters!E11)","v":0},{"$f":"IF(E251=\"\",0,MacroParameters!F11)","v":0},{"$f":"IF(F251=\"\",0,MacroParameters!G11)","v":0},{"$f":"IF(G251=\"\",0,MacroParameters!H11)","v":0},{"$f":"IF(H251=\"\",0,MacroParameters!I11)","v":0},{"$f":"IF(I251=\"\",0,MacroParameters!J11)","v":0},{"$f":"IF(J251=\"\",0,MacroParameters!K11)","v":0},{"$f":"IF(K251=\"\",0,MacroParameters!L11)","v":0},{"$f":"IF(L251=\"\",0,MacroParameters!M11)","v":0},{"$f":"IF(M251=\"\",0,MacroParameters!N11)","v":0},{"$f":"IF(N251=\"\",0,MacroParameters!O11)","v":0},{"$f":"IF(O251=\"\",0,MacroParameters!P11)","v":0},{"$f":"IF(P251=\"\",0,MacroParameters!Q11)","v":0},{"$f":"IF(Q251=\"\",0,MacroParameters!R11)","v":0},{"$f":"IF(R251=\"\",0,MacroParameters!S11)","v":0},{"$f":"IF(S251=\"\",0,MacroParameters!T11)","v":0},{"$f":"IF(T251=\"\",0,MacroParameters!U11)","v":0},{"$f":"IF(U251=\"\",0,MacroParameters!V11)","v":0},{"$f":"IF(V251=\"\",0,MacroParameters!W11)","v":0},{"$f":"IF(W251=\"\",0,MacroParameters!X11)","v":0},{"$f":"IF(X251=\"\",0,MacroParameters!Y11)","v":0},{"$f":"IF(Y251=\"\",0,MacroParameters!Z11)","v":0},{"$f":"IF(Z251=\"\",0,MacroParameters!AA11)","v":0},{"$f":"IF(AA251=\"\",0,MacroParameters!AB11)","v":0},{"$f":"IF(AB251=\"\",0,MacroParameters!AC11)","v":0},{"$f":"IF(AC251=\"\",0,MacroParameters!AD11)","v":0},{"$f":"IF(AD251=\"\",0,MacroParameters!AE11)","v":0},{"$f":"IF(AE251=\"\",0,MacroParameters!AF11)","v":0},{"$f":"IF(AF251=\"\",0,MacroParameters!AG11)","v":0},{"$f":"IF(AG251=\"\",0,MacroParameters!AH11)","v":0},{"$f":"IF(AH251=\"\",0,MacroParameters!AI11)","v":0},{"$f":"IF(AI251=\"\",0,MacroParameters!AJ11)","v":0},{"$f":"IF(AJ251=\"\",0,MacroParameters!AK11)","v":0},{"$f":"IF(AK251=\"\",0,MacroParameters!AL11)","v":0},{"$f":"IF(AL251=\"\",0,MacroParameters!AM11)","v":0},{"$f":"IF(AM251=\"\",0,MacroParameters!AN11)","v":0},{"$f":"IF(AN251=\"\",0,MacroParameters!AO11)","v":0},{"$f":"IF(AO251=\"\",0,MacroParameters!AP11)","v":0},{"$f":"IF(AP251=\"\",0,MacroParameters!AQ11)","v":0},{"$f":"IF(AQ251=\"\",0,MacroParameters!AR11)","v":0},{"$f":"IF(AR251=\"\",0,MacroParameters!AS11)","v":0},{"$f":"IF(AS251=\"\",0,MacroParameters!AT11)","v":0},{"$f":"IF(AT251=\"\",0,MacroParameters!AU11)","v":0},{"$f":"IF(AU251=\"\",0,MacroParameters!AV11)","v":0},{"$f":"IF(AV251=\"\",0,MacroParameters!AW11)","v":0},{"$f":"IF(AW251=\"\",0,MacroParameters!AX11)","v":0},{"$f":"IF(AX251=\"\",0,MacroParameters!AY11)","v":0},{"$f":"IF(AY251=\"\",0,MacroParameters!AZ11)","v":0},null,null,2,0,{"$f":"IF(BD209=0,\"\",BF209 & \"-\")","v":""},"P2",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG208, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Gross debt including PPPs with shock",null,{"$f":"IF(C252=\"\",0,IFERROR(C209+(SummaryProjects!C24)*$BD$208+(SummaryProjects!C44)*$BD$209+(SummaryProjects!C64)*$BD$210+(SummaryProjects!C84)*$BD$211+(SummaryProjects!C104)*$BD$212+(SummaryProjects!C124)*$BD$213+(SummaryProjects!C144)*$BD$214+(SummaryProjects!C164)*$BD$215+(SummaryProjects!C184)*$BD$216+(SummaryProjects!C204)*$BD$217+(SummaryProjects!C224)*$BD$218+(SummaryProjects!C244)*$BD$219+(SummaryProjects!C264)*$BD$220+(SummaryProjects!C284)*$BD$221+(SummaryProjects!C304)*$BD$222+(SummaryProjects!C324)*$BD$223+(SummaryProjects!C344)*$BD$224+(SummaryProjects!C364)*$BD$225+(SummaryProjects!C384)*$BD$226+(SummaryProjects!C404)*$BD$227+(SummaryProjects!C424)*$BD$228+(SummaryProjects!C444)*$BD$229+(SummaryProjects!C464)*$BD$230+(SummaryProjects!C484)*$BD$231+(SummaryProjects!C504)*$BD$232+(SummaryProjects!C524)*$BD$233+(SummaryProjects!C544)*$BD$234+(SummaryProjects!C564)*$BD$235+(SummaryProjects!C584)*$BD$236+(C209+SummaryProjects!C604)*$BD$237,\"\"))","v":0},{"$f":"IF(D252=\"\",0,IFERROR(D209+(SummaryProjects!D24)*$BD$208+(SummaryProjects!D44)*$BD$209+(SummaryProjects!D64)*$BD$210+(SummaryProjects!D84)*$BD$211+(SummaryProjects!D104)*$BD$212+(SummaryProjects!D124)*$BD$213+(SummaryProjects!D144)*$BD$214+(SummaryProjects!D164)*$BD$215+(SummaryProjects!D184)*$BD$216+(SummaryProjects!D204)*$BD$217+(SummaryProjects!D224)*$BD$218+(SummaryProjects!D244)*$BD$219+(SummaryProjects!D264)*$BD$220+(SummaryProjects!D284)*$BD$221+(SummaryProjects!D304)*$BD$222+(SummaryProjects!D324)*$BD$223+(SummaryProjects!D344)*$BD$224+(SummaryProjects!D364)*$BD$225+(SummaryProjects!D384)*$BD$226+(SummaryProjects!D404)*$BD$227+(SummaryProjects!D424)*$BD$228+(SummaryProjects!D444)*$BD$229+(SummaryProjects!D464)*$BD$230+(SummaryProjects!D484)*$BD$231+(SummaryProjects!D504)*$BD$232+(SummaryProjects!D524)*$BD$233+(SummaryProjects!D544)*$BD$234+(SummaryProjects!D564)*$BD$235+(SummaryProjects!D584)*$BD$236+(D209+SummaryProjects!D604)*$BD$237,\"\"))","v":0},{"$f":"IF(E252=\"\",0,IFERROR(E209+(SummaryProjects!E24)*$BD$208+(SummaryProjects!E44)*$BD$209+(SummaryProjects!E64)*$BD$210+(SummaryProjects!E84)*$BD$211+(SummaryProjects!E104)*$BD$212+(SummaryProjects!E124)*$BD$213+(SummaryProjects!E144)*$BD$214+(SummaryProjects!E164)*$BD$215+(SummaryProjects!E184)*$BD$216+(SummaryProjects!E204)*$BD$217+(SummaryProjects!E224)*$BD$218+(SummaryProjects!E244)*$BD$219+(SummaryProjects!E264)*$BD$220+(SummaryProjects!E284)*$BD$221+(SummaryProjects!E304)*$BD$222+(SummaryProjects!E324)*$BD$223+(SummaryProjects!E344)*$BD$224+(SummaryProjects!E364)*$BD$225+(SummaryProjects!E384)*$BD$226+(SummaryProjects!E404)*$BD$227+(SummaryProjects!E424)*$BD$228+(SummaryProjects!E444)*$BD$229+(SummaryProjects!E464)*$BD$230+(SummaryProjects!E484)*$BD$231+(SummaryProjects!E504)*$BD$232+(SummaryProjects!E524)*$BD$233+(SummaryProjects!E544)*$BD$234+(SummaryProjects!E564)*$BD$235+(SummaryProjects!E584)*$BD$236+(E209+SummaryProjects!E604)*$BD$237,\"\"))","v":0},{"$f":"IF(F252=\"\",0,IFERROR(F209+(SummaryProjects!F24)*$BD$208+(SummaryProjects!F44)*$BD$209+(SummaryProjects!F64)*$BD$210+(SummaryProjects!F84)*$BD$211+(SummaryProjects!F104)*$BD$212+(SummaryProjects!F124)*$BD$213+(SummaryProjects!F144)*$BD$214+(SummaryProjects!F164)*$BD$215+(SummaryProjects!F184)*$BD$216+(SummaryProjects!F204)*$BD$217+(SummaryProjects!F224)*$BD$218+(SummaryProjects!F244)*$BD$219+(SummaryProjects!F264)*$BD$220+(SummaryProjects!F284)*$BD$221+(SummaryProjects!F304)*$BD$222+(SummaryProjects!F324)*$BD$223+(SummaryProjects!F344)*$BD$224+(SummaryProjects!F364)*$BD$225+(SummaryProjects!F384)*$BD$226+(SummaryProjects!F404)*$BD$227+(SummaryProjects!F424)*$BD$228+(SummaryProjects!F444)*$BD$229+(SummaryProjects!F464)*$BD$230+(SummaryProjects!F484)*$BD$231+(SummaryProjects!F504)*$BD$232+(SummaryProjects!F524)*$BD$233+(SummaryProjects!F544)*$BD$234+(SummaryProjects!F564)*$BD$235+(SummaryProjects!F584)*$BD$236+(F209+SummaryProjects!F604)*$BD$237,\"\"))","v":0},{"$f":"IF(G252=\"\",0,IFERROR(G209+(SummaryProjects!G24)*$BD$208+(SummaryProjects!G44)*$BD$209+(SummaryProjects!G64)*$BD$210+(SummaryProjects!G84)*$BD$211+(SummaryProjects!G104)*$BD$212+(SummaryProjects!G124)*$BD$213+(SummaryProjects!G144)*$BD$214+(SummaryProjects!G164)*$BD$215+(SummaryProjects!G184)*$BD$216+(SummaryProjects!G204)*$BD$217+(SummaryProjects!G224)*$BD$218+(SummaryProjects!G244)*$BD$219+(SummaryProjects!G264)*$BD$220+(SummaryProjects!G284)*$BD$221+(SummaryProjects!G304)*$BD$222+(SummaryProjects!G324)*$BD$223+(SummaryProjects!G344)*$BD$224+(SummaryProjects!G364)*$BD$225+(SummaryProjects!G384)*$BD$226+(SummaryProjects!G404)*$BD$227+(SummaryProjects!G424)*$BD$228+(SummaryProjects!G444)*$BD$229+(SummaryProjects!G464)*$BD$230+(SummaryProjects!G484)*$BD$231+(SummaryProjects!G504)*$BD$232+(SummaryProjects!G524)*$BD$233+(SummaryProjects!G544)*$BD$234+(SummaryProjects!G564)*$BD$235+(SummaryProjects!G584)*$BD$236+(G209+SummaryProjects!G604)*$BD$237,\"\"))","v":0},{"$f":"IF(H252=\"\",0,IFERROR(H209+(SummaryProjects!H24)*$BD$208+(SummaryProjects!H44)*$BD$209+(SummaryProjects!H64)*$BD$210+(SummaryProjects!H84)*$BD$211+(SummaryProjects!H104)*$BD$212+(SummaryProjects!H124)*$BD$213+(SummaryProjects!H144)*$BD$214+(SummaryProjects!H164)*$BD$215+(SummaryProjects!H184)*$BD$216+(SummaryProjects!H204)*$BD$217+(SummaryProjects!H224)*$BD$218+(SummaryProjects!H244)*$BD$219+(SummaryProjects!H264)*$BD$220+(SummaryProjects!H284)*$BD$221+(SummaryProjects!H304)*$BD$222+(SummaryProjects!H324)*$BD$223+(SummaryProjects!H344)*$BD$224+(SummaryProjects!H364)*$BD$225+(SummaryProjects!H384)*$BD$226+(SummaryProjects!H404)*$BD$227+(SummaryProjects!H424)*$BD$228+(SummaryProjects!H444)*$BD$229+(SummaryProjects!H464)*$BD$230+(SummaryProjects!H484)*$BD$231+(SummaryProjects!H504)*$BD$232+(SummaryProjects!H524)*$BD$233+(SummaryProjects!H544)*$BD$234+(SummaryProjects!H564)*$BD$235+(SummaryProjects!H584)*$BD$236+(H209+SummaryProjects!H604)*$BD$237,\"\"))","v":0},{"$f":"IF(I252=\"\",0,IFERROR(I209+(SummaryProjects!I24)*$BD$208+(SummaryProjects!I44)*$BD$209+(SummaryProjects!I64)*$BD$210+(SummaryProjects!I84)*$BD$211+(SummaryProjects!I104)*$BD$212+(SummaryProjects!I124)*$BD$213+(SummaryProjects!I144)*$BD$214+(SummaryProjects!I164)*$BD$215+(SummaryProjects!I184)*$BD$216+(SummaryProjects!I204)*$BD$217+(SummaryProjects!I224)*$BD$218+(SummaryProjects!I244)*$BD$219+(SummaryProjects!I264)*$BD$220+(SummaryProjects!I284)*$BD$221+(SummaryProjects!I304)*$BD$222+(SummaryProjects!I324)*$BD$223+(SummaryProjects!I344)*$BD$224+(SummaryProjects!I364)*$BD$225+(SummaryProjects!I384)*$BD$226+(SummaryProjects!I404)*$BD$227+(SummaryProjects!I424)*$BD$228+(SummaryProjects!I444)*$BD$229+(SummaryProjects!I464)*$BD$230+(SummaryProjects!I484)*$BD$231+(SummaryProjects!I504)*$BD$232+(SummaryProjects!I524)*$BD$233+(SummaryProjects!I544)*$BD$234+(SummaryProjects!I564)*$BD$235+(SummaryProjects!I584)*$BD$236+(I209+SummaryProjects!I604)*$BD$237,\"\"))","v":0},{"$f":"IF(J252=\"\",0,IFERROR(J209+(SummaryProjects!J24)*$BD$208+(SummaryProjects!J44)*$BD$209+(SummaryProjects!J64)*$BD$210+(SummaryProjects!J84)*$BD$211+(SummaryProjects!J104)*$BD$212+(SummaryProjects!J124)*$BD$213+(SummaryProjects!J144)*$BD$214+(SummaryProjects!J164)*$BD$215+(SummaryProjects!J184)*$BD$216+(SummaryProjects!J204)*$BD$217+(SummaryProjects!J224)*$BD$218+(SummaryProjects!J244)*$BD$219+(SummaryProjects!J264)*$BD$220+(SummaryProjects!J284)*$BD$221+(SummaryProjects!J304)*$BD$222+(SummaryProjects!J324)*$BD$223+(SummaryProjects!J344)*$BD$224+(SummaryProjects!J364)*$BD$225+(SummaryProjects!J384)*$BD$226+(SummaryProjects!J404)*$BD$227+(SummaryProjects!J424)*$BD$228+(SummaryProjects!J444)*$BD$229+(SummaryProjects!J464)*$BD$230+(SummaryProjects!J484)*$BD$231+(SummaryProjects!J504)*$BD$232+(SummaryProjects!J524)*$BD$233+(SummaryProjects!J544)*$BD$234+(SummaryProjects!J564)*$BD$235+(SummaryProjects!J584)*$BD$236+(J209+SummaryProjects!J604)*$BD$237,\"\"))","v":0},{"$f":"IF(K252=\"\",0,IFERROR(K209+(SummaryProjects!K24)*$BD$208+(SummaryProjects!K44)*$BD$209+(SummaryProjects!K64)*$BD$210+(SummaryProjects!K84)*$BD$211+(SummaryProjects!K104)*$BD$212+(SummaryProjects!K124)*$BD$213+(SummaryProjects!K144)*$BD$214+(SummaryProjects!K164)*$BD$215+(SummaryProjects!K184)*$BD$216+(SummaryProjects!K204)*$BD$217+(SummaryProjects!K224)*$BD$218+(SummaryProjects!K244)*$BD$219+(SummaryProjects!K264)*$BD$220+(SummaryProjects!K284)*$BD$221+(SummaryProjects!K304)*$BD$222+(SummaryProjects!K324)*$BD$223+(SummaryProjects!K344)*$BD$224+(SummaryProjects!K364)*$BD$225+(SummaryProjects!K384)*$BD$226+(SummaryProjects!K404)*$BD$227+(SummaryProjects!K424)*$BD$228+(SummaryProjects!K444)*$BD$229+(SummaryProjects!K464)*$BD$230+(SummaryProjects!K484)*$BD$231+(SummaryProjects!K504)*$BD$232+(SummaryProjects!K524)*$BD$233+(SummaryProjects!K544)*$BD$234+(SummaryProjects!K564)*$BD$235+(SummaryProjects!K584)*$BD$236+(K209+SummaryProjects!K604)*$BD$237,\"\"))","v":0},{"$f":"IF(L252=\"\",0,IFERROR(L209+(SummaryProjects!L24)*$BD$208+(SummaryProjects!L44)*$BD$209+(SummaryProjects!L64)*$BD$210+(SummaryProjects!L84)*$BD$211+(SummaryProjects!L104)*$BD$212+(SummaryProjects!L124)*$BD$213+(SummaryProjects!L144)*$BD$214+(SummaryProjects!L164)*$BD$215+(SummaryProjects!L184)*$BD$216+(SummaryProjects!L204)*$BD$217+(SummaryProjects!L224)*$BD$218+(SummaryProjects!L244)*$BD$219+(SummaryProjects!L264)*$BD$220+(SummaryProjects!L284)*$BD$221+(SummaryProjects!L304)*$BD$222+(SummaryProjects!L324)*$BD$223+(SummaryProjects!L344)*$BD$224+(SummaryProjects!L364)*$BD$225+(SummaryProjects!L384)*$BD$226+(SummaryProjects!L404)*$BD$227+(SummaryProjects!L424)*$BD$228+(SummaryProjects!L444)*$BD$229+(SummaryProjects!L464)*$BD$230+(SummaryProjects!L484)*$BD$231+(SummaryProjects!L504)*$BD$232+(SummaryProjects!L524)*$BD$233+(SummaryProjects!L544)*$BD$234+(SummaryProjects!L564)*$BD$235+(SummaryProjects!L584)*$BD$236+(L209+SummaryProjects!L604)*$BD$237,\"\"))","v":0},{"$f":"IF(M252=\"\",0,IFERROR(M209+(SummaryProjects!M24)*$BD$208+(SummaryProjects!M44)*$BD$209+(SummaryProjects!M64)*$BD$210+(SummaryProjects!M84)*$BD$211+(SummaryProjects!M104)*$BD$212+(SummaryProjects!M124)*$BD$213+(SummaryProjects!M144)*$BD$214+(SummaryProjects!M164)*$BD$215+(SummaryProjects!M184)*$BD$216+(SummaryProjects!M204)*$BD$217+(SummaryProjects!M224)*$BD$218+(SummaryProjects!M244)*$BD$219+(SummaryProjects!M264)*$BD$220+(SummaryProjects!M284)*$BD$221+(SummaryProjects!M304)*$BD$222+(SummaryProjects!M324)*$BD$223+(SummaryProjects!M344)*$BD$224+(SummaryProjects!M364)*$BD$225+(SummaryProjects!M384)*$BD$226+(SummaryProjects!M404)*$BD$227+(SummaryProjects!M424)*$BD$228+(SummaryProjects!M444)*$BD$229+(SummaryProjects!M464)*$BD$230+(SummaryProjects!M484)*$BD$231+(SummaryProjects!M504)*$BD$232+(SummaryProjects!M524)*$BD$233+(SummaryProjects!M544)*$BD$234+(SummaryProjects!M564)*$BD$235+(SummaryProjects!M584)*$BD$236+(M209+SummaryProjects!M604)*$BD$237,\"\"))","v":0},{"$f":"IF(N252=\"\",0,IFERROR(N209+(SummaryProjects!N24)*$BD$208+(SummaryProjects!N44)*$BD$209+(SummaryProjects!N64)*$BD$210+(SummaryProjects!N84)*$BD$211+(SummaryProjects!N104)*$BD$212+(SummaryProjects!N124)*$BD$213+(SummaryProjects!N144)*$BD$214+(SummaryProjects!N164)*$BD$215+(SummaryProjects!N184)*$BD$216+(SummaryProjects!N204)*$BD$217+(SummaryProjects!N224)*$BD$218+(SummaryProjects!N244)*$BD$219+(SummaryProjects!N264)*$BD$220+(SummaryProjects!N284)*$BD$221+(SummaryProjects!N304)*$BD$222+(SummaryProjects!N324)*$BD$223+(SummaryProjects!N344)*$BD$224+(SummaryProjects!N364)*$BD$225+(SummaryProjects!N384)*$BD$226+(SummaryProjects!N404)*$BD$227+(SummaryProjects!N424)*$BD$228+(SummaryProjects!N444)*$BD$229+(SummaryProjects!N464)*$BD$230+(SummaryProjects!N484)*$BD$231+(SummaryProjects!N504)*$BD$232+(SummaryProjects!N524)*$BD$233+(SummaryProjects!N544)*$BD$234+(SummaryProjects!N564)*$BD$235+(SummaryProjects!N584)*$BD$236+(N209+SummaryProjects!N604)*$BD$237,\"\"))","v":0},{"$f":"IF(O252=\"\",0,IFERROR(O209+(SummaryProjects!O24)*$BD$208+(SummaryProjects!O44)*$BD$209+(SummaryProjects!O64)*$BD$210+(SummaryProjects!O84)*$BD$211+(SummaryProjects!O104)*$BD$212+(SummaryProjects!O124)*$BD$213+(SummaryProjects!O144)*$BD$214+(SummaryProjects!O164)*$BD$215+(SummaryProjects!O184)*$BD$216+(SummaryProjects!O204)*$BD$217+(SummaryProjects!O224)*$BD$218+(SummaryProjects!O244)*$BD$219+(SummaryProjects!O264)*$BD$220+(SummaryProjects!O284)*$BD$221+(SummaryProjects!O304)*$BD$222+(SummaryProjects!O324)*$BD$223+(SummaryProjects!O344)*$BD$224+(SummaryProjects!O364)*$BD$225+(SummaryProjects!O384)*$BD$226+(SummaryProjects!O404)*$BD$227+(SummaryProjects!O424)*$BD$228+(SummaryProjects!O444)*$BD$229+(SummaryProjects!O464)*$BD$230+(SummaryProjects!O484)*$BD$231+(SummaryProjects!O504)*$BD$232+(SummaryProjects!O524)*$BD$233+(SummaryProjects!O544)*$BD$234+(SummaryProjects!O564)*$BD$235+(SummaryProjects!O584)*$BD$236+(O209+SummaryProjects!O604)*$BD$237,\"\"))","v":0},{"$f":"IF(P252=\"\",0,IFERROR(P209+(SummaryProjects!P24)*$BD$208+(SummaryProjects!P44)*$BD$209+(SummaryProjects!P64)*$BD$210+(SummaryProjects!P84)*$BD$211+(SummaryProjects!P104)*$BD$212+(SummaryProjects!P124)*$BD$213+(SummaryProjects!P144)*$BD$214+(SummaryProjects!P164)*$BD$215+(SummaryProjects!P184)*$BD$216+(SummaryProjects!P204)*$BD$217+(SummaryProjects!P224)*$BD$218+(SummaryProjects!P244)*$BD$219+(SummaryProjects!P264)*$BD$220+(SummaryProjects!P284)*$BD$221+(SummaryProjects!P304)*$BD$222+(SummaryProjects!P324)*$BD$223+(SummaryProjects!P344)*$BD$224+(SummaryProjects!P364)*$BD$225+(SummaryProjects!P384)*$BD$226+(SummaryProjects!P404)*$BD$227+(SummaryProjects!P424)*$BD$228+(SummaryProjects!P444)*$BD$229+(SummaryProjects!P464)*$BD$230+(SummaryProjects!P484)*$BD$231+(SummaryProjects!P504)*$BD$232+(SummaryProjects!P524)*$BD$233+(SummaryProjects!P544)*$BD$234+(SummaryProjects!P564)*$BD$235+(SummaryProjects!P584)*$BD$236+(P209+SummaryProjects!P604)*$BD$237,\"\"))","v":0},{"$f":"IF(Q252=\"\",0,IFERROR(Q209+(SummaryProjects!Q24)*$BD$208+(SummaryProjects!Q44)*$BD$209+(SummaryProjects!Q64)*$BD$210+(SummaryProjects!Q84)*$BD$211+(SummaryProjects!Q104)*$BD$212+(SummaryProjects!Q124)*$BD$213+(SummaryProjects!Q144)*$BD$214+(SummaryProjects!Q164)*$BD$215+(SummaryProjects!Q184)*$BD$216+(SummaryProjects!Q204)*$BD$217+(SummaryProjects!Q224)*$BD$218+(SummaryProjects!Q244)*$BD$219+(SummaryProjects!Q264)*$BD$220+(SummaryProjects!Q284)*$BD$221+(SummaryProjects!Q304)*$BD$222+(SummaryProjects!Q324)*$BD$223+(SummaryProjects!Q344)*$BD$224+(SummaryProjects!Q364)*$BD$225+(SummaryProjects!Q384)*$BD$226+(SummaryProjects!Q404)*$BD$227+(SummaryProjects!Q424)*$BD$228+(SummaryProjects!Q444)*$BD$229+(SummaryProjects!Q464)*$BD$230+(SummaryProjects!Q484)*$BD$231+(SummaryProjects!Q504)*$BD$232+(SummaryProjects!Q524)*$BD$233+(SummaryProjects!Q544)*$BD$234+(SummaryProjects!Q564)*$BD$235+(SummaryProjects!Q584)*$BD$236+(Q209+SummaryProjects!Q604)*$BD$237,\"\"))","v":0},{"$f":"IF(R252=\"\",0,IFERROR(R209+(SummaryProjects!R24)*$BD$208+(SummaryProjects!R44)*$BD$209+(SummaryProjects!R64)*$BD$210+(SummaryProjects!R84)*$BD$211+(SummaryProjects!R104)*$BD$212+(SummaryProjects!R124)*$BD$213+(SummaryProjects!R144)*$BD$214+(SummaryProjects!R164)*$BD$215+(SummaryProjects!R184)*$BD$216+(SummaryProjects!R204)*$BD$217+(SummaryProjects!R224)*$BD$218+(SummaryProjects!R244)*$BD$219+(SummaryProjects!R264)*$BD$220+(SummaryProjects!R284)*$BD$221+(SummaryProjects!R304)*$BD$222+(SummaryProjects!R324)*$BD$223+(SummaryProjects!R344)*$BD$224+(SummaryProjects!R364)*$BD$225+(SummaryProjects!R384)*$BD$226+(SummaryProjects!R404)*$BD$227+(SummaryProjects!R424)*$BD$228+(SummaryProjects!R444)*$BD$229+(SummaryProjects!R464)*$BD$230+(SummaryProjects!R484)*$BD$231+(SummaryProjects!R504)*$BD$232+(SummaryProjects!R524)*$BD$233+(SummaryProjects!R544)*$BD$234+(SummaryProjects!R564)*$BD$235+(SummaryProjects!R584)*$BD$236+(R209+SummaryProjects!R604)*$BD$237,\"\"))","v":0},{"$f":"IF(S252=\"\",0,IFERROR(S209+(SummaryProjects!S24)*$BD$208+(SummaryProjects!S44)*$BD$209+(SummaryProjects!S64)*$BD$210+(SummaryProjects!S84)*$BD$211+(SummaryProjects!S104)*$BD$212+(SummaryProjects!S124)*$BD$213+(SummaryProjects!S144)*$BD$214+(SummaryProjects!S164)*$BD$215+(SummaryProjects!S184)*$BD$216+(SummaryProjects!S204)*$BD$217+(SummaryProjects!S224)*$BD$218+(SummaryProjects!S244)*$BD$219+(SummaryProjects!S264)*$BD$220+(SummaryProjects!S284)*$BD$221+(SummaryProjects!S304)*$BD$222+(SummaryProjects!S324)*$BD$223+(SummaryProjects!S344)*$BD$224+(SummaryProjects!S364)*$BD$225+(SummaryProjects!S384)*$BD$226+(SummaryProjects!S404)*$BD$227+(SummaryProjects!S424)*$BD$228+(SummaryProjects!S444)*$BD$229+(SummaryProjects!S464)*$BD$230+(SummaryProjects!S484)*$BD$231+(SummaryProjects!S504)*$BD$232+(SummaryProjects!S524)*$BD$233+(SummaryProjects!S544)*$BD$234+(SummaryProjects!S564)*$BD$235+(SummaryProjects!S584)*$BD$236+(S209+SummaryProjects!S604)*$BD$237,\"\"))","v":0},{"$f":"IF(T252=\"\",0,IFERROR(T209+(SummaryProjects!T24)*$BD$208+(SummaryProjects!T44)*$BD$209+(SummaryProjects!T64)*$BD$210+(SummaryProjects!T84)*$BD$211+(SummaryProjects!T104)*$BD$212+(SummaryProjects!T124)*$BD$213+(SummaryProjects!T144)*$BD$214+(SummaryProjects!T164)*$BD$215+(SummaryProjects!T184)*$BD$216+(SummaryProjects!T204)*$BD$217+(SummaryProjects!T224)*$BD$218+(SummaryProjects!T244)*$BD$219+(SummaryProjects!T264)*$BD$220+(SummaryProjects!T284)*$BD$221+(SummaryProjects!T304)*$BD$222+(SummaryProjects!T324)*$BD$223+(SummaryProjects!T344)*$BD$224+(SummaryProjects!T364)*$BD$225+(SummaryProjects!T384)*$BD$226+(SummaryProjects!T404)*$BD$227+(SummaryProjects!T424)*$BD$228+(SummaryProjects!T444)*$BD$229+(SummaryProjects!T464)*$BD$230+(SummaryProjects!T484)*$BD$231+(SummaryProjects!T504)*$BD$232+(SummaryProjects!T524)*$BD$233+(SummaryProjects!T544)*$BD$234+(SummaryProjects!T564)*$BD$235+(SummaryProjects!T584)*$BD$236+(T209+SummaryProjects!T604)*$BD$237,\"\"))","v":0},{"$f":"IF(U252=\"\",0,IFERROR(U209+(SummaryProjects!U24)*$BD$208+(SummaryProjects!U44)*$BD$209+(SummaryProjects!U64)*$BD$210+(SummaryProjects!U84)*$BD$211+(SummaryProjects!U104)*$BD$212+(SummaryProjects!U124)*$BD$213+(SummaryProjects!U144)*$BD$214+(SummaryProjects!U164)*$BD$215+(SummaryProjects!U184)*$BD$216+(SummaryProjects!U204)*$BD$217+(SummaryProjects!U224)*$BD$218+(SummaryProjects!U244)*$BD$219+(SummaryProjects!U264)*$BD$220+(SummaryProjects!U284)*$BD$221+(SummaryProjects!U304)*$BD$222+(SummaryProjects!U324)*$BD$223+(SummaryProjects!U344)*$BD$224+(SummaryProjects!U364)*$BD$225+(SummaryProjects!U384)*$BD$226+(SummaryProjects!U404)*$BD$227+(SummaryProjects!U424)*$BD$228+(SummaryProjects!U444)*$BD$229+(SummaryProjects!U464)*$BD$230+(SummaryProjects!U484)*$BD$231+(SummaryProjects!U504)*$BD$232+(SummaryProjects!U524)*$BD$233+(SummaryProjects!U544)*$BD$234+(SummaryProjects!U564)*$BD$235+(SummaryProjects!U584)*$BD$236+(U209+SummaryProjects!U604)*$BD$237,\"\"))","v":0},{"$f":"IF(V252=\"\",0,IFERROR(V209+(SummaryProjects!V24)*$BD$208+(SummaryProjects!V44)*$BD$209+(SummaryProjects!V64)*$BD$210+(SummaryProjects!V84)*$BD$211+(SummaryProjects!V104)*$BD$212+(SummaryProjects!V124)*$BD$213+(SummaryProjects!V144)*$BD$214+(SummaryProjects!V164)*$BD$215+(SummaryProjects!V184)*$BD$216+(SummaryProjects!V204)*$BD$217+(SummaryProjects!V224)*$BD$218+(SummaryProjects!V244)*$BD$219+(SummaryProjects!V264)*$BD$220+(SummaryProjects!V284)*$BD$221+(SummaryProjects!V304)*$BD$222+(SummaryProjects!V324)*$BD$223+(SummaryProjects!V344)*$BD$224+(SummaryProjects!V364)*$BD$225+(SummaryProjects!V384)*$BD$226+(SummaryProjects!V404)*$BD$227+(SummaryProjects!V424)*$BD$228+(SummaryProjects!V444)*$BD$229+(SummaryProjects!V464)*$BD$230+(SummaryProjects!V484)*$BD$231+(SummaryProjects!V504)*$BD$232+(SummaryProjects!V524)*$BD$233+(SummaryProjects!V544)*$BD$234+(SummaryProjects!V564)*$BD$235+(SummaryProjects!V584)*$BD$236+(V209+SummaryProjects!V604)*$BD$237,\"\"))","v":0},{"$f":"IF(W252=\"\",0,IFERROR(W209+(SummaryProjects!W24)*$BD$208+(SummaryProjects!W44)*$BD$209+(SummaryProjects!W64)*$BD$210+(SummaryProjects!W84)*$BD$211+(SummaryProjects!W104)*$BD$212+(SummaryProjects!W124)*$BD$213+(SummaryProjects!W144)*$BD$214+(SummaryProjects!W164)*$BD$215+(SummaryProjects!W184)*$BD$216+(SummaryProjects!W204)*$BD$217+(SummaryProjects!W224)*$BD$218+(SummaryProjects!W244)*$BD$219+(SummaryProjects!W264)*$BD$220+(SummaryProjects!W284)*$BD$221+(SummaryProjects!W304)*$BD$222+(SummaryProjects!W324)*$BD$223+(SummaryProjects!W344)*$BD$224+(SummaryProjects!W364)*$BD$225+(SummaryProjects!W384)*$BD$226+(SummaryProjects!W404)*$BD$227+(SummaryProjects!W424)*$BD$228+(SummaryProjects!W444)*$BD$229+(SummaryProjects!W464)*$BD$230+(SummaryProjects!W484)*$BD$231+(SummaryProjects!W504)*$BD$232+(SummaryProjects!W524)*$BD$233+(SummaryProjects!W544)*$BD$234+(SummaryProjects!W564)*$BD$235+(SummaryProjects!W584)*$BD$236+(W209+SummaryProjects!W604)*$BD$237,\"\"))","v":0},{"$f":"IF(X252=\"\",0,IFERROR(X209+(SummaryProjects!X24)*$BD$208+(SummaryProjects!X44)*$BD$209+(SummaryProjects!X64)*$BD$210+(SummaryProjects!X84)*$BD$211+(SummaryProjects!X104)*$BD$212+(SummaryProjects!X124)*$BD$213+(SummaryProjects!X144)*$BD$214+(SummaryProjects!X164)*$BD$215+(SummaryProjects!X184)*$BD$216+(SummaryProjects!X204)*$BD$217+(SummaryProjects!X224)*$BD$218+(SummaryProjects!X244)*$BD$219+(SummaryProjects!X264)*$BD$220+(SummaryProjects!X284)*$BD$221+(SummaryProjects!X304)*$BD$222+(SummaryProjects!X324)*$BD$223+(SummaryProjects!X344)*$BD$224+(SummaryProjects!X364)*$BD$225+(SummaryProjects!X384)*$BD$226+(SummaryProjects!X404)*$BD$227+(SummaryProjects!X424)*$BD$228+(SummaryProjects!X444)*$BD$229+(SummaryProjects!X464)*$BD$230+(SummaryProjects!X484)*$BD$231+(SummaryProjects!X504)*$BD$232+(SummaryProjects!X524)*$BD$233+(SummaryProjects!X544)*$BD$234+(SummaryProjects!X564)*$BD$235+(SummaryProjects!X584)*$BD$236+(X209+SummaryProjects!X604)*$BD$237,\"\"))","v":0},{"$f":"IF(Y252=\"\",0,IFERROR(Y209+(SummaryProjects!Y24)*$BD$208+(SummaryProjects!Y44)*$BD$209+(SummaryProjects!Y64)*$BD$210+(SummaryProjects!Y84)*$BD$211+(SummaryProjects!Y104)*$BD$212+(SummaryProjects!Y124)*$BD$213+(SummaryProjects!Y144)*$BD$214+(SummaryProjects!Y164)*$BD$215+(SummaryProjects!Y184)*$BD$216+(SummaryProjects!Y204)*$BD$217+(SummaryProjects!Y224)*$BD$218+(SummaryProjects!Y244)*$BD$219+(SummaryProjects!Y264)*$BD$220+(SummaryProjects!Y284)*$BD$221+(SummaryProjects!Y304)*$BD$222+(SummaryProjects!Y324)*$BD$223+(SummaryProjects!Y344)*$BD$224+(SummaryProjects!Y364)*$BD$225+(SummaryProjects!Y384)*$BD$226+(SummaryProjects!Y404)*$BD$227+(SummaryProjects!Y424)*$BD$228+(SummaryProjects!Y444)*$BD$229+(SummaryProjects!Y464)*$BD$230+(SummaryProjects!Y484)*$BD$231+(SummaryProjects!Y504)*$BD$232+(SummaryProjects!Y524)*$BD$233+(SummaryProjects!Y544)*$BD$234+(SummaryProjects!Y564)*$BD$235+(SummaryProjects!Y584)*$BD$236+(Y209+SummaryProjects!Y604)*$BD$237,\"\"))","v":0},{"$f":"IF(Z252=\"\",0,IFERROR(Z209+(SummaryProjects!Z24)*$BD$208+(SummaryProjects!Z44)*$BD$209+(SummaryProjects!Z64)*$BD$210+(SummaryProjects!Z84)*$BD$211+(SummaryProjects!Z104)*$BD$212+(SummaryProjects!Z124)*$BD$213+(SummaryProjects!Z144)*$BD$214+(SummaryProjects!Z164)*$BD$215+(SummaryProjects!Z184)*$BD$216+(SummaryProjects!Z204)*$BD$217+(SummaryProjects!Z224)*$BD$218+(SummaryProjects!Z244)*$BD$219+(SummaryProjects!Z264)*$BD$220+(SummaryProjects!Z284)*$BD$221+(SummaryProjects!Z304)*$BD$222+(SummaryProjects!Z324)*$BD$223+(SummaryProjects!Z344)*$BD$224+(SummaryProjects!Z364)*$BD$225+(SummaryProjects!Z384)*$BD$226+(SummaryProjects!Z404)*$BD$227+(SummaryProjects!Z424)*$BD$228+(SummaryProjects!Z444)*$BD$229+(SummaryProjects!Z464)*$BD$230+(SummaryProjects!Z484)*$BD$231+(SummaryProjects!Z504)*$BD$232+(SummaryProjects!Z524)*$BD$233+(SummaryProjects!Z544)*$BD$234+(SummaryProjects!Z564)*$BD$235+(SummaryProjects!Z584)*$BD$236+(Z209+SummaryProjects!Z604)*$BD$237,\"\"))","v":0},{"$f":"IF(AA252=\"\",0,IFERROR(AA209+(SummaryProjects!AA24)*$BD$208+(SummaryProjects!AA44)*$BD$209+(SummaryProjects!AA64)*$BD$210+(SummaryProjects!AA84)*$BD$211+(SummaryProjects!AA104)*$BD$212+(SummaryProjects!AA124)*$BD$213+(SummaryProjects!AA144)*$BD$214+(SummaryProjects!AA164)*$BD$215+(SummaryProjects!AA184)*$BD$216+(SummaryProjects!AA204)*$BD$217+(SummaryProjects!AA224)*$BD$218+(SummaryProjects!AA244)*$BD$219+(SummaryProjects!AA264)*$BD$220+(SummaryProjects!AA284)*$BD$221+(SummaryProjects!AA304)*$BD$222+(SummaryProjects!AA324)*$BD$223+(SummaryProjects!AA344)*$BD$224+(SummaryProjects!AA364)*$BD$225+(SummaryProjects!AA384)*$BD$226+(SummaryProjects!AA404)*$BD$227+(SummaryProjects!AA424)*$BD$228+(SummaryProjects!AA444)*$BD$229+(SummaryProjects!AA464)*$BD$230+(SummaryProjects!AA484)*$BD$231+(SummaryProjects!AA504)*$BD$232+(SummaryProjects!AA524)*$BD$233+(SummaryProjects!AA544)*$BD$234+(SummaryProjects!AA564)*$BD$235+(SummaryProjects!AA584)*$BD$236+(AA209+SummaryProjects!AA604)*$BD$237,\"\"))","v":0},{"$f":"IF(AB252=\"\",0,IFERROR(AB209+(SummaryProjects!AB24)*$BD$208+(SummaryProjects!AB44)*$BD$209+(SummaryProjects!AB64)*$BD$210+(SummaryProjects!AB84)*$BD$211+(SummaryProjects!AB104)*$BD$212+(SummaryProjects!AB124)*$BD$213+(SummaryProjects!AB144)*$BD$214+(SummaryProjects!AB164)*$BD$215+(SummaryProjects!AB184)*$BD$216+(SummaryProjects!AB204)*$BD$217+(SummaryProjects!AB224)*$BD$218+(SummaryProjects!AB244)*$BD$219+(SummaryProjects!AB264)*$BD$220+(SummaryProjects!AB284)*$BD$221+(SummaryProjects!AB304)*$BD$222+(SummaryProjects!AB324)*$BD$223+(SummaryProjects!AB344)*$BD$224+(SummaryProjects!AB364)*$BD$225+(SummaryProjects!AB384)*$BD$226+(SummaryProjects!AB404)*$BD$227+(SummaryProjects!AB424)*$BD$228+(SummaryProjects!AB444)*$BD$229+(SummaryProjects!AB464)*$BD$230+(SummaryProjects!AB484)*$BD$231+(SummaryProjects!AB504)*$BD$232+(SummaryProjects!AB524)*$BD$233+(SummaryProjects!AB544)*$BD$234+(SummaryProjects!AB564)*$BD$235+(SummaryProjects!AB584)*$BD$236+(AB209+SummaryProjects!AB604)*$BD$237,\"\"))","v":0},{"$f":"IF(AC252=\"\",0,IFERROR(AC209+(SummaryProjects!AC24)*$BD$208+(SummaryProjects!AC44)*$BD$209+(SummaryProjects!AC64)*$BD$210+(SummaryProjects!AC84)*$BD$211+(SummaryProjects!AC104)*$BD$212+(SummaryProjects!AC124)*$BD$213+(SummaryProjects!AC144)*$BD$214+(SummaryProjects!AC164)*$BD$215+(SummaryProjects!AC184)*$BD$216+(SummaryProjects!AC204)*$BD$217+(SummaryProjects!AC224)*$BD$218+(SummaryProjects!AC244)*$BD$219+(SummaryProjects!AC264)*$BD$220+(SummaryProjects!AC284)*$BD$221+(SummaryProjects!AC304)*$BD$222+(SummaryProjects!AC324)*$BD$223+(SummaryProjects!AC344)*$BD$224+(SummaryProjects!AC364)*$BD$225+(SummaryProjects!AC384)*$BD$226+(SummaryProjects!AC404)*$BD$227+(SummaryProjects!AC424)*$BD$228+(SummaryProjects!AC444)*$BD$229+(SummaryProjects!AC464)*$BD$230+(SummaryProjects!AC484)*$BD$231+(SummaryProjects!AC504)*$BD$232+(SummaryProjects!AC524)*$BD$233+(SummaryProjects!AC544)*$BD$234+(SummaryProjects!AC564)*$BD$235+(SummaryProjects!AC584)*$BD$236+(AC209+SummaryProjects!AC604)*$BD$237,\"\"))","v":0},{"$f":"IF(AD252=\"\",0,IFERROR(AD209+(SummaryProjects!AD24)*$BD$208+(SummaryProjects!AD44)*$BD$209+(SummaryProjects!AD64)*$BD$210+(SummaryProjects!AD84)*$BD$211+(SummaryProjects!AD104)*$BD$212+(SummaryProjects!AD124)*$BD$213+(SummaryProjects!AD144)*$BD$214+(SummaryProjects!AD164)*$BD$215+(SummaryProjects!AD184)*$BD$216+(SummaryProjects!AD204)*$BD$217+(SummaryProjects!AD224)*$BD$218+(SummaryProjects!AD244)*$BD$219+(SummaryProjects!AD264)*$BD$220+(SummaryProjects!AD284)*$BD$221+(SummaryProjects!AD304)*$BD$222+(SummaryProjects!AD324)*$BD$223+(SummaryProjects!AD344)*$BD$224+(SummaryProjects!AD364)*$BD$225+(SummaryProjects!AD384)*$BD$226+(SummaryProjects!AD404)*$BD$227+(SummaryProjects!AD424)*$BD$228+(SummaryProjects!AD444)*$BD$229+(SummaryProjects!AD464)*$BD$230+(SummaryProjects!AD484)*$BD$231+(SummaryProjects!AD504)*$BD$232+(SummaryProjects!AD524)*$BD$233+(SummaryProjects!AD544)*$BD$234+(SummaryProjects!AD564)*$BD$235+(SummaryProjects!AD584)*$BD$236+(AD209+SummaryProjects!AD604)*$BD$237,\"\"))","v":0},{"$f":"IF(AE252=\"\",0,IFERROR(AE209+(SummaryProjects!AE24)*$BD$208+(SummaryProjects!AE44)*$BD$209+(SummaryProjects!AE64)*$BD$210+(SummaryProjects!AE84)*$BD$211+(SummaryProjects!AE104)*$BD$212+(SummaryProjects!AE124)*$BD$213+(SummaryProjects!AE144)*$BD$214+(SummaryProjects!AE164)*$BD$215+(SummaryProjects!AE184)*$BD$216+(SummaryProjects!AE204)*$BD$217+(SummaryProjects!AE224)*$BD$218+(SummaryProjects!AE244)*$BD$219+(SummaryProjects!AE264)*$BD$220+(SummaryProjects!AE284)*$BD$221+(SummaryProjects!AE304)*$BD$222+(SummaryProjects!AE324)*$BD$223+(SummaryProjects!AE344)*$BD$224+(SummaryProjects!AE364)*$BD$225+(SummaryProjects!AE384)*$BD$226+(SummaryProjects!AE404)*$BD$227+(SummaryProjects!AE424)*$BD$228+(SummaryProjects!AE444)*$BD$229+(SummaryProjects!AE464)*$BD$230+(SummaryProjects!AE484)*$BD$231+(SummaryProjects!AE504)*$BD$232+(SummaryProjects!AE524)*$BD$233+(SummaryProjects!AE544)*$BD$234+(SummaryProjects!AE564)*$BD$235+(SummaryProjects!AE584)*$BD$236+(AE209+SummaryProjects!AE604)*$BD$237,\"\"))","v":0},{"$f":"IF(AF252=\"\",0,IFERROR(AF209+(SummaryProjects!AF24)*$BD$208+(SummaryProjects!AF44)*$BD$209+(SummaryProjects!AF64)*$BD$210+(SummaryProjects!AF84)*$BD$211+(SummaryProjects!AF104)*$BD$212+(SummaryProjects!AF124)*$BD$213+(SummaryProjects!AF144)*$BD$214+(SummaryProjects!AF164)*$BD$215+(SummaryProjects!AF184)*$BD$216+(SummaryProjects!AF204)*$BD$217+(SummaryProjects!AF224)*$BD$218+(SummaryProjects!AF244)*$BD$219+(SummaryProjects!AF264)*$BD$220+(SummaryProjects!AF284)*$BD$221+(SummaryProjects!AF304)*$BD$222+(SummaryProjects!AF324)*$BD$223+(SummaryProjects!AF344)*$BD$224+(SummaryProjects!AF364)*$BD$225+(SummaryProjects!AF384)*$BD$226+(SummaryProjects!AF404)*$BD$227+(SummaryProjects!AF424)*$BD$228+(SummaryProjects!AF444)*$BD$229+(SummaryProjects!AF464)*$BD$230+(SummaryProjects!AF484)*$BD$231+(SummaryProjects!AF504)*$BD$232+(SummaryProjects!AF524)*$BD$233+(SummaryProjects!AF544)*$BD$234+(SummaryProjects!AF564)*$BD$235+(SummaryProjects!AF584)*$BD$236+(AF209+SummaryProjects!AF604)*$BD$237,\"\"))","v":0},{"$f":"IF(AG252=\"\",0,IFERROR(AG209+(SummaryProjects!AG24)*$BD$208+(SummaryProjects!AG44)*$BD$209+(SummaryProjects!AG64)*$BD$210+(SummaryProjects!AG84)*$BD$211+(SummaryProjects!AG104)*$BD$212+(SummaryProjects!AG124)*$BD$213+(SummaryProjects!AG144)*$BD$214+(SummaryProjects!AG164)*$BD$215+(SummaryProjects!AG184)*$BD$216+(SummaryProjects!AG204)*$BD$217+(SummaryProjects!AG224)*$BD$218+(SummaryProjects!AG244)*$BD$219+(SummaryProjects!AG264)*$BD$220+(SummaryProjects!AG284)*$BD$221+(SummaryProjects!AG304)*$BD$222+(SummaryProjects!AG324)*$BD$223+(SummaryProjects!AG344)*$BD$224+(SummaryProjects!AG364)*$BD$225+(SummaryProjects!AG384)*$BD$226+(SummaryProjects!AG404)*$BD$227+(SummaryProjects!AG424)*$BD$228+(SummaryProjects!AG444)*$BD$229+(SummaryProjects!AG464)*$BD$230+(SummaryProjects!AG484)*$BD$231+(SummaryProjects!AG504)*$BD$232+(SummaryProjects!AG524)*$BD$233+(SummaryProjects!AG544)*$BD$234+(SummaryProjects!AG564)*$BD$235+(SummaryProjects!AG584)*$BD$236+(AG209+SummaryProjects!AG604)*$BD$237,\"\"))","v":0},{"$f":"IF(AH252=\"\",0,IFERROR(AH209+(SummaryProjects!AH24)*$BD$208+(SummaryProjects!AH44)*$BD$209+(SummaryProjects!AH64)*$BD$210+(SummaryProjects!AH84)*$BD$211+(SummaryProjects!AH104)*$BD$212+(SummaryProjects!AH124)*$BD$213+(SummaryProjects!AH144)*$BD$214+(SummaryProjects!AH164)*$BD$215+(SummaryProjects!AH184)*$BD$216+(SummaryProjects!AH204)*$BD$217+(SummaryProjects!AH224)*$BD$218+(SummaryProjects!AH244)*$BD$219+(SummaryProjects!AH264)*$BD$220+(SummaryProjects!AH284)*$BD$221+(SummaryProjects!AH304)*$BD$222+(SummaryProjects!AH324)*$BD$223+(SummaryProjects!AH344)*$BD$224+(SummaryProjects!AH364)*$BD$225+(SummaryProjects!AH384)*$BD$226+(SummaryProjects!AH404)*$BD$227+(SummaryProjects!AH424)*$BD$228+(SummaryProjects!AH444)*$BD$229+(SummaryProjects!AH464)*$BD$230+(SummaryProjects!AH484)*$BD$231+(SummaryProjects!AH504)*$BD$232+(SummaryProjects!AH524)*$BD$233+(SummaryProjects!AH544)*$BD$234+(SummaryProjects!AH564)*$BD$235+(SummaryProjects!AH584)*$BD$236+(AH209+SummaryProjects!AH604)*$BD$237,\"\"))","v":0},{"$f":"IF(AI252=\"\",0,IFERROR(AI209+(SummaryProjects!AI24)*$BD$208+(SummaryProjects!AI44)*$BD$209+(SummaryProjects!AI64)*$BD$210+(SummaryProjects!AI84)*$BD$211+(SummaryProjects!AI104)*$BD$212+(SummaryProjects!AI124)*$BD$213+(SummaryProjects!AI144)*$BD$214+(SummaryProjects!AI164)*$BD$215+(SummaryProjects!AI184)*$BD$216+(SummaryProjects!AI204)*$BD$217+(SummaryProjects!AI224)*$BD$218+(SummaryProjects!AI244)*$BD$219+(SummaryProjects!AI264)*$BD$220+(SummaryProjects!AI284)*$BD$221+(SummaryProjects!AI304)*$BD$222+(SummaryProjects!AI324)*$BD$223+(SummaryProjects!AI344)*$BD$224+(SummaryProjects!AI364)*$BD$225+(SummaryProjects!AI384)*$BD$226+(SummaryProjects!AI404)*$BD$227+(SummaryProjects!AI424)*$BD$228+(SummaryProjects!AI444)*$BD$229+(SummaryProjects!AI464)*$BD$230+(SummaryProjects!AI484)*$BD$231+(SummaryProjects!AI504)*$BD$232+(SummaryProjects!AI524)*$BD$233+(SummaryProjects!AI544)*$BD$234+(SummaryProjects!AI564)*$BD$235+(SummaryProjects!AI584)*$BD$236+(AI209+SummaryProjects!AI604)*$BD$237,\"\"))","v":0},{"$f":"IF(AJ252=\"\",0,IFERROR(AJ209+(SummaryProjects!AJ24)*$BD$208+(SummaryProjects!AJ44)*$BD$209+(SummaryProjects!AJ64)*$BD$210+(SummaryProjects!AJ84)*$BD$211+(SummaryProjects!AJ104)*$BD$212+(SummaryProjects!AJ124)*$BD$213+(SummaryProjects!AJ144)*$BD$214+(SummaryProjects!AJ164)*$BD$215+(SummaryProjects!AJ184)*$BD$216+(SummaryProjects!AJ204)*$BD$217+(SummaryProjects!AJ224)*$BD$218+(SummaryProjects!AJ244)*$BD$219+(SummaryProjects!AJ264)*$BD$220+(SummaryProjects!AJ284)*$BD$221+(SummaryProjects!AJ304)*$BD$222+(SummaryProjects!AJ324)*$BD$223+(SummaryProjects!AJ344)*$BD$224+(SummaryProjects!AJ364)*$BD$225+(SummaryProjects!AJ384)*$BD$226+(SummaryProjects!AJ404)*$BD$227+(SummaryProjects!AJ424)*$BD$228+(SummaryProjects!AJ444)*$BD$229+(SummaryProjects!AJ464)*$BD$230+(SummaryProjects!AJ484)*$BD$231+(SummaryProjects!AJ504)*$BD$232+(SummaryProjects!AJ524)*$BD$233+(SummaryProjects!AJ544)*$BD$234+(SummaryProjects!AJ564)*$BD$235+(SummaryProjects!AJ584)*$BD$236+(AJ209+SummaryProjects!AJ604)*$BD$237,\"\"))","v":0},{"$f":"IF(AK252=\"\",0,IFERROR(AK209+(SummaryProjects!AK24)*$BD$208+(SummaryProjects!AK44)*$BD$209+(SummaryProjects!AK64)*$BD$210+(SummaryProjects!AK84)*$BD$211+(SummaryProjects!AK104)*$BD$212+(SummaryProjects!AK124)*$BD$213+(SummaryProjects!AK144)*$BD$214+(SummaryProjects!AK164)*$BD$215+(SummaryProjects!AK184)*$BD$216+(SummaryProjects!AK204)*$BD$217+(SummaryProjects!AK224)*$BD$218+(SummaryProjects!AK244)*$BD$219+(SummaryProjects!AK264)*$BD$220+(SummaryProjects!AK284)*$BD$221+(SummaryProjects!AK304)*$BD$222+(SummaryProjects!AK324)*$BD$223+(SummaryProjects!AK344)*$BD$224+(SummaryProjects!AK364)*$BD$225+(SummaryProjects!AK384)*$BD$226+(SummaryProjects!AK404)*$BD$227+(SummaryProjects!AK424)*$BD$228+(SummaryProjects!AK444)*$BD$229+(SummaryProjects!AK464)*$BD$230+(SummaryProjects!AK484)*$BD$231+(SummaryProjects!AK504)*$BD$232+(SummaryProjects!AK524)*$BD$233+(SummaryProjects!AK544)*$BD$234+(SummaryProjects!AK564)*$BD$235+(SummaryProjects!AK584)*$BD$236+(AK209+SummaryProjects!AK604)*$BD$237,\"\"))","v":0},{"$f":"IF(AL252=\"\",0,IFERROR(AL209+(SummaryProjects!AL24)*$BD$208+(SummaryProjects!AL44)*$BD$209+(SummaryProjects!AL64)*$BD$210+(SummaryProjects!AL84)*$BD$211+(SummaryProjects!AL104)*$BD$212+(SummaryProjects!AL124)*$BD$213+(SummaryProjects!AL144)*$BD$214+(SummaryProjects!AL164)*$BD$215+(SummaryProjects!AL184)*$BD$216+(SummaryProjects!AL204)*$BD$217+(SummaryProjects!AL224)*$BD$218+(SummaryProjects!AL244)*$BD$219+(SummaryProjects!AL264)*$BD$220+(SummaryProjects!AL284)*$BD$221+(SummaryProjects!AL304)*$BD$222+(SummaryProjects!AL324)*$BD$223+(SummaryProjects!AL344)*$BD$224+(SummaryProjects!AL364)*$BD$225+(SummaryProjects!AL384)*$BD$226+(SummaryProjects!AL404)*$BD$227+(SummaryProjects!AL424)*$BD$228+(SummaryProjects!AL444)*$BD$229+(SummaryProjects!AL464)*$BD$230+(SummaryProjects!AL484)*$BD$231+(SummaryProjects!AL504)*$BD$232+(SummaryProjects!AL524)*$BD$233+(SummaryProjects!AL544)*$BD$234+(SummaryProjects!AL564)*$BD$235+(SummaryProjects!AL584)*$BD$236+(AL209+SummaryProjects!AL604)*$BD$237,\"\"))","v":0},{"$f":"IF(AM252=\"\",0,IFERROR(AM209+(SummaryProjects!AM24)*$BD$208+(SummaryProjects!AM44)*$BD$209+(SummaryProjects!AM64)*$BD$210+(SummaryProjects!AM84)*$BD$211+(SummaryProjects!AM104)*$BD$212+(SummaryProjects!AM124)*$BD$213+(SummaryProjects!AM144)*$BD$214+(SummaryProjects!AM164)*$BD$215+(SummaryProjects!AM184)*$BD$216+(SummaryProjects!AM204)*$BD$217+(SummaryProjects!AM224)*$BD$218+(SummaryProjects!AM244)*$BD$219+(SummaryProjects!AM264)*$BD$220+(SummaryProjects!AM284)*$BD$221+(SummaryProjects!AM304)*$BD$222+(SummaryProjects!AM324)*$BD$223+(SummaryProjects!AM344)*$BD$224+(SummaryProjects!AM364)*$BD$225+(SummaryProjects!AM384)*$BD$226+(SummaryProjects!AM404)*$BD$227+(SummaryProjects!AM424)*$BD$228+(SummaryProjects!AM444)*$BD$229+(SummaryProjects!AM464)*$BD$230+(SummaryProjects!AM484)*$BD$231+(SummaryProjects!AM504)*$BD$232+(SummaryProjects!AM524)*$BD$233+(SummaryProjects!AM544)*$BD$234+(SummaryProjects!AM564)*$BD$235+(SummaryProjects!AM584)*$BD$236+(AM209+SummaryProjects!AM604)*$BD$237,\"\"))","v":0},{"$f":"IF(AN252=\"\",0,IFERROR(AN209+(SummaryProjects!AN24)*$BD$208+(SummaryProjects!AN44)*$BD$209+(SummaryProjects!AN64)*$BD$210+(SummaryProjects!AN84)*$BD$211+(SummaryProjects!AN104)*$BD$212+(SummaryProjects!AN124)*$BD$213+(SummaryProjects!AN144)*$BD$214+(SummaryProjects!AN164)*$BD$215+(SummaryProjects!AN184)*$BD$216+(SummaryProjects!AN204)*$BD$217+(SummaryProjects!AN224)*$BD$218+(SummaryProjects!AN244)*$BD$219+(SummaryProjects!AN264)*$BD$220+(SummaryProjects!AN284)*$BD$221+(SummaryProjects!AN304)*$BD$222+(SummaryProjects!AN324)*$BD$223+(SummaryProjects!AN344)*$BD$224+(SummaryProjects!AN364)*$BD$225+(SummaryProjects!AN384)*$BD$226+(SummaryProjects!AN404)*$BD$227+(SummaryProjects!AN424)*$BD$228+(SummaryProjects!AN444)*$BD$229+(SummaryProjects!AN464)*$BD$230+(SummaryProjects!AN484)*$BD$231+(SummaryProjects!AN504)*$BD$232+(SummaryProjects!AN524)*$BD$233+(SummaryProjects!AN544)*$BD$234+(SummaryProjects!AN564)*$BD$235+(SummaryProjects!AN584)*$BD$236+(AN209+SummaryProjects!AN604)*$BD$237,\"\"))","v":0},{"$f":"IF(AO252=\"\",0,IFERROR(AO209+(SummaryProjects!AO24)*$BD$208+(SummaryProjects!AO44)*$BD$209+(SummaryProjects!AO64)*$BD$210+(SummaryProjects!AO84)*$BD$211+(SummaryProjects!AO104)*$BD$212+(SummaryProjects!AO124)*$BD$213+(SummaryProjects!AO144)*$BD$214+(SummaryProjects!AO164)*$BD$215+(SummaryProjects!AO184)*$BD$216+(SummaryProjects!AO204)*$BD$217+(SummaryProjects!AO224)*$BD$218+(SummaryProjects!AO244)*$BD$219+(SummaryProjects!AO264)*$BD$220+(SummaryProjects!AO284)*$BD$221+(SummaryProjects!AO304)*$BD$222+(SummaryProjects!AO324)*$BD$223+(SummaryProjects!AO344)*$BD$224+(SummaryProjects!AO364)*$BD$225+(SummaryProjects!AO384)*$BD$226+(SummaryProjects!AO404)*$BD$227+(SummaryProjects!AO424)*$BD$228+(SummaryProjects!AO444)*$BD$229+(SummaryProjects!AO464)*$BD$230+(SummaryProjects!AO484)*$BD$231+(SummaryProjects!AO504)*$BD$232+(SummaryProjects!AO524)*$BD$233+(SummaryProjects!AO544)*$BD$234+(SummaryProjects!AO564)*$BD$235+(SummaryProjects!AO584)*$BD$236+(AO209+SummaryProjects!AO604)*$BD$237,\"\"))","v":0},{"$f":"IF(AP252=\"\",0,IFERROR(AP209+(SummaryProjects!AP24)*$BD$208+(SummaryProjects!AP44)*$BD$209+(SummaryProjects!AP64)*$BD$210+(SummaryProjects!AP84)*$BD$211+(SummaryProjects!AP104)*$BD$212+(SummaryProjects!AP124)*$BD$213+(SummaryProjects!AP144)*$BD$214+(SummaryProjects!AP164)*$BD$215+(SummaryProjects!AP184)*$BD$216+(SummaryProjects!AP204)*$BD$217+(SummaryProjects!AP224)*$BD$218+(SummaryProjects!AP244)*$BD$219+(SummaryProjects!AP264)*$BD$220+(SummaryProjects!AP284)*$BD$221+(SummaryProjects!AP304)*$BD$222+(SummaryProjects!AP324)*$BD$223+(SummaryProjects!AP344)*$BD$224+(SummaryProjects!AP364)*$BD$225+(SummaryProjects!AP384)*$BD$226+(SummaryProjects!AP404)*$BD$227+(SummaryProjects!AP424)*$BD$228+(SummaryProjects!AP444)*$BD$229+(SummaryProjects!AP464)*$BD$230+(SummaryProjects!AP484)*$BD$231+(SummaryProjects!AP504)*$BD$232+(SummaryProjects!AP524)*$BD$233+(SummaryProjects!AP544)*$BD$234+(SummaryProjects!AP564)*$BD$235+(SummaryProjects!AP584)*$BD$236+(AP209+SummaryProjects!AP604)*$BD$237,\"\"))","v":0},{"$f":"IF(AQ252=\"\",0,IFERROR(AQ209+(SummaryProjects!AQ24)*$BD$208+(SummaryProjects!AQ44)*$BD$209+(SummaryProjects!AQ64)*$BD$210+(SummaryProjects!AQ84)*$BD$211+(SummaryProjects!AQ104)*$BD$212+(SummaryProjects!AQ124)*$BD$213+(SummaryProjects!AQ144)*$BD$214+(SummaryProjects!AQ164)*$BD$215+(SummaryProjects!AQ184)*$BD$216+(SummaryProjects!AQ204)*$BD$217+(SummaryProjects!AQ224)*$BD$218+(SummaryProjects!AQ244)*$BD$219+(SummaryProjects!AQ264)*$BD$220+(SummaryProjects!AQ284)*$BD$221+(SummaryProjects!AQ304)*$BD$222+(SummaryProjects!AQ324)*$BD$223+(SummaryProjects!AQ344)*$BD$224+(SummaryProjects!AQ364)*$BD$225+(SummaryProjects!AQ384)*$BD$226+(SummaryProjects!AQ404)*$BD$227+(SummaryProjects!AQ424)*$BD$228+(SummaryProjects!AQ444)*$BD$229+(SummaryProjects!AQ464)*$BD$230+(SummaryProjects!AQ484)*$BD$231+(SummaryProjects!AQ504)*$BD$232+(SummaryProjects!AQ524)*$BD$233+(SummaryProjects!AQ544)*$BD$234+(SummaryProjects!AQ564)*$BD$235+(SummaryProjects!AQ584)*$BD$236+(AQ209+SummaryProjects!AQ604)*$BD$237,\"\"))","v":0},{"$f":"IF(AR252=\"\",0,IFERROR(AR209+(SummaryProjects!AR24)*$BD$208+(SummaryProjects!AR44)*$BD$209+(SummaryProjects!AR64)*$BD$210+(SummaryProjects!AR84)*$BD$211+(SummaryProjects!AR104)*$BD$212+(SummaryProjects!AR124)*$BD$213+(SummaryProjects!AR144)*$BD$214+(SummaryProjects!AR164)*$BD$215+(SummaryProjects!AR184)*$BD$216+(SummaryProjects!AR204)*$BD$217+(SummaryProjects!AR224)*$BD$218+(SummaryProjects!AR244)*$BD$219+(SummaryProjects!AR264)*$BD$220+(SummaryProjects!AR284)*$BD$221+(SummaryProjects!AR304)*$BD$222+(SummaryProjects!AR324)*$BD$223+(SummaryProjects!AR344)*$BD$224+(SummaryProjects!AR364)*$BD$225+(SummaryProjects!AR384)*$BD$226+(SummaryProjects!AR404)*$BD$227+(SummaryProjects!AR424)*$BD$228+(SummaryProjects!AR444)*$BD$229+(SummaryProjects!AR464)*$BD$230+(SummaryProjects!AR484)*$BD$231+(SummaryProjects!AR504)*$BD$232+(SummaryProjects!AR524)*$BD$233+(SummaryProjects!AR544)*$BD$234+(SummaryProjects!AR564)*$BD$235+(SummaryProjects!AR584)*$BD$236+(AR209+SummaryProjects!AR604)*$BD$237,\"\"))","v":0},{"$f":"IF(AS252=\"\",0,IFERROR(AS209+(SummaryProjects!AS24)*$BD$208+(SummaryProjects!AS44)*$BD$209+(SummaryProjects!AS64)*$BD$210+(SummaryProjects!AS84)*$BD$211+(SummaryProjects!AS104)*$BD$212+(SummaryProjects!AS124)*$BD$213+(SummaryProjects!AS144)*$BD$214+(SummaryProjects!AS164)*$BD$215+(SummaryProjects!AS184)*$BD$216+(SummaryProjects!AS204)*$BD$217+(SummaryProjects!AS224)*$BD$218+(SummaryProjects!AS244)*$BD$219+(SummaryProjects!AS264)*$BD$220+(SummaryProjects!AS284)*$BD$221+(SummaryProjects!AS304)*$BD$222+(SummaryProjects!AS324)*$BD$223+(SummaryProjects!AS344)*$BD$224+(SummaryProjects!AS364)*$BD$225+(SummaryProjects!AS384)*$BD$226+(SummaryProjects!AS404)*$BD$227+(SummaryProjects!AS424)*$BD$228+(SummaryProjects!AS444)*$BD$229+(SummaryProjects!AS464)*$BD$230+(SummaryProjects!AS484)*$BD$231+(SummaryProjects!AS504)*$BD$232+(SummaryProjects!AS524)*$BD$233+(SummaryProjects!AS544)*$BD$234+(SummaryProjects!AS564)*$BD$235+(SummaryProjects!AS584)*$BD$236+(AS209+SummaryProjects!AS604)*$BD$237,\"\"))","v":0},{"$f":"IF(AT252=\"\",0,IFERROR(AT209+(SummaryProjects!AT24)*$BD$208+(SummaryProjects!AT44)*$BD$209+(SummaryProjects!AT64)*$BD$210+(SummaryProjects!AT84)*$BD$211+(SummaryProjects!AT104)*$BD$212+(SummaryProjects!AT124)*$BD$213+(SummaryProjects!AT144)*$BD$214+(SummaryProjects!AT164)*$BD$215+(SummaryProjects!AT184)*$BD$216+(SummaryProjects!AT204)*$BD$217+(SummaryProjects!AT224)*$BD$218+(SummaryProjects!AT244)*$BD$219+(SummaryProjects!AT264)*$BD$220+(SummaryProjects!AT284)*$BD$221+(SummaryProjects!AT304)*$BD$222+(SummaryProjects!AT324)*$BD$223+(SummaryProjects!AT344)*$BD$224+(SummaryProjects!AT364)*$BD$225+(SummaryProjects!AT384)*$BD$226+(SummaryProjects!AT404)*$BD$227+(SummaryProjects!AT424)*$BD$228+(SummaryProjects!AT444)*$BD$229+(SummaryProjects!AT464)*$BD$230+(SummaryProjects!AT484)*$BD$231+(SummaryProjects!AT504)*$BD$232+(SummaryProjects!AT524)*$BD$233+(SummaryProjects!AT544)*$BD$234+(SummaryProjects!AT564)*$BD$235+(SummaryProjects!AT584)*$BD$236+(AT209+SummaryProjects!AT604)*$BD$237,\"\"))","v":0},{"$f":"IF(AU252=\"\",0,IFERROR(AU209+(SummaryProjects!AU24)*$BD$208+(SummaryProjects!AU44)*$BD$209+(SummaryProjects!AU64)*$BD$210+(SummaryProjects!AU84)*$BD$211+(SummaryProjects!AU104)*$BD$212+(SummaryProjects!AU124)*$BD$213+(SummaryProjects!AU144)*$BD$214+(SummaryProjects!AU164)*$BD$215+(SummaryProjects!AU184)*$BD$216+(SummaryProjects!AU204)*$BD$217+(SummaryProjects!AU224)*$BD$218+(SummaryProjects!AU244)*$BD$219+(SummaryProjects!AU264)*$BD$220+(SummaryProjects!AU284)*$BD$221+(SummaryProjects!AU304)*$BD$222+(SummaryProjects!AU324)*$BD$223+(SummaryProjects!AU344)*$BD$224+(SummaryProjects!AU364)*$BD$225+(SummaryProjects!AU384)*$BD$226+(SummaryProjects!AU404)*$BD$227+(SummaryProjects!AU424)*$BD$228+(SummaryProjects!AU444)*$BD$229+(SummaryProjects!AU464)*$BD$230+(SummaryProjects!AU484)*$BD$231+(SummaryProjects!AU504)*$BD$232+(SummaryProjects!AU524)*$BD$233+(SummaryProjects!AU544)*$BD$234+(SummaryProjects!AU564)*$BD$235+(SummaryProjects!AU584)*$BD$236+(AU209+SummaryProjects!AU604)*$BD$237,\"\"))","v":0},{"$f":"IF(AV252=\"\",0,IFERROR(AV209+(SummaryProjects!AV24)*$BD$208+(SummaryProjects!AV44)*$BD$209+(SummaryProjects!AV64)*$BD$210+(SummaryProjects!AV84)*$BD$211+(SummaryProjects!AV104)*$BD$212+(SummaryProjects!AV124)*$BD$213+(SummaryProjects!AV144)*$BD$214+(SummaryProjects!AV164)*$BD$215+(SummaryProjects!AV184)*$BD$216+(SummaryProjects!AV204)*$BD$217+(SummaryProjects!AV224)*$BD$218+(SummaryProjects!AV244)*$BD$219+(SummaryProjects!AV264)*$BD$220+(SummaryProjects!AV284)*$BD$221+(SummaryProjects!AV304)*$BD$222+(SummaryProjects!AV324)*$BD$223+(SummaryProjects!AV344)*$BD$224+(SummaryProjects!AV364)*$BD$225+(SummaryProjects!AV384)*$BD$226+(SummaryProjects!AV404)*$BD$227+(SummaryProjects!AV424)*$BD$228+(SummaryProjects!AV444)*$BD$229+(SummaryProjects!AV464)*$BD$230+(SummaryProjects!AV484)*$BD$231+(SummaryProjects!AV504)*$BD$232+(SummaryProjects!AV524)*$BD$233+(SummaryProjects!AV544)*$BD$234+(SummaryProjects!AV564)*$BD$235+(SummaryProjects!AV584)*$BD$236+(AV209+SummaryProjects!AV604)*$BD$237,\"\"))","v":0},{"$f":"IF(AW252=\"\",0,IFERROR(AW209+(SummaryProjects!AW24)*$BD$208+(SummaryProjects!AW44)*$BD$209+(SummaryProjects!AW64)*$BD$210+(SummaryProjects!AW84)*$BD$211+(SummaryProjects!AW104)*$BD$212+(SummaryProjects!AW124)*$BD$213+(SummaryProjects!AW144)*$BD$214+(SummaryProjects!AW164)*$BD$215+(SummaryProjects!AW184)*$BD$216+(SummaryProjects!AW204)*$BD$217+(SummaryProjects!AW224)*$BD$218+(SummaryProjects!AW244)*$BD$219+(SummaryProjects!AW264)*$BD$220+(SummaryProjects!AW284)*$BD$221+(SummaryProjects!AW304)*$BD$222+(SummaryProjects!AW324)*$BD$223+(SummaryProjects!AW344)*$BD$224+(SummaryProjects!AW364)*$BD$225+(SummaryProjects!AW384)*$BD$226+(SummaryProjects!AW404)*$BD$227+(SummaryProjects!AW424)*$BD$228+(SummaryProjects!AW444)*$BD$229+(SummaryProjects!AW464)*$BD$230+(SummaryProjects!AW484)*$BD$231+(SummaryProjects!AW504)*$BD$232+(SummaryProjects!AW524)*$BD$233+(SummaryProjects!AW544)*$BD$234+(SummaryProjects!AW564)*$BD$235+(SummaryProjects!AW584)*$BD$236+(AW209+SummaryProjects!AW604)*$BD$237,\"\"))","v":0},{"$f":"IF(AX252=\"\",0,IFERROR(AX209+(SummaryProjects!AX24)*$BD$208+(SummaryProjects!AX44)*$BD$209+(SummaryProjects!AX64)*$BD$210+(SummaryProjects!AX84)*$BD$211+(SummaryProjects!AX104)*$BD$212+(SummaryProjects!AX124)*$BD$213+(SummaryProjects!AX144)*$BD$214+(SummaryProjects!AX164)*$BD$215+(SummaryProjects!AX184)*$BD$216+(SummaryProjects!AX204)*$BD$217+(SummaryProjects!AX224)*$BD$218+(SummaryProjects!AX244)*$BD$219+(SummaryProjects!AX264)*$BD$220+(SummaryProjects!AX284)*$BD$221+(SummaryProjects!AX304)*$BD$222+(SummaryProjects!AX324)*$BD$223+(SummaryProjects!AX344)*$BD$224+(SummaryProjects!AX364)*$BD$225+(SummaryProjects!AX384)*$BD$226+(SummaryProjects!AX404)*$BD$227+(SummaryProjects!AX424)*$BD$228+(SummaryProjects!AX444)*$BD$229+(SummaryProjects!AX464)*$BD$230+(SummaryProjects!AX484)*$BD$231+(SummaryProjects!AX504)*$BD$232+(SummaryProjects!AX524)*$BD$233+(SummaryProjects!AX544)*$BD$234+(SummaryProjects!AX564)*$BD$235+(SummaryProjects!AX584)*$BD$236+(AX209+SummaryProjects!AX604)*$BD$237,\"\"))","v":0},{"$f":"IF(AY252=\"\",0,IFERROR(AY209+(SummaryProjects!AY24)*$BD$208+(SummaryProjects!AY44)*$BD$209+(SummaryProjects!AY64)*$BD$210+(SummaryProjects!AY84)*$BD$211+(SummaryProjects!AY104)*$BD$212+(SummaryProjects!AY124)*$BD$213+(SummaryProjects!AY144)*$BD$214+(SummaryProjects!AY164)*$BD$215+(SummaryProjects!AY184)*$BD$216+(SummaryProjects!AY204)*$BD$217+(SummaryProjects!AY224)*$BD$218+(SummaryProjects!AY244)*$BD$219+(SummaryProjects!AY264)*$BD$220+(SummaryProjects!AY284)*$BD$221+(SummaryProjects!AY304)*$BD$222+(SummaryProjects!AY324)*$BD$223+(SummaryProjects!AY344)*$BD$224+(SummaryProjects!AY364)*$BD$225+(SummaryProjects!AY384)*$BD$226+(SummaryProjects!AY404)*$BD$227+(SummaryProjects!AY424)*$BD$228+(SummaryProjects!AY444)*$BD$229+(SummaryProjects!AY464)*$BD$230+(SummaryProjects!AY484)*$BD$231+(SummaryProjects!AY504)*$BD$232+(SummaryProjects!AY524)*$BD$233+(SummaryProjects!AY544)*$BD$234+(SummaryProjects!AY564)*$BD$235+(SummaryProjects!AY584)*$BD$236+(AY209+SummaryProjects!AY604)*$BD$237,\"\"))","v":0},{"$f":"IF(AZ252=\"\",0,IFERROR(AZ209+(SummaryProjects!AZ24)*$BD$208+(SummaryProjects!AZ44)*$BD$209+(SummaryProjects!AZ64)*$BD$210+(SummaryProjects!AZ84)*$BD$211+(SummaryProjects!AZ104)*$BD$212+(SummaryProjects!AZ124)*$BD$213+(SummaryProjects!AZ144)*$BD$214+(SummaryProjects!AZ164)*$BD$215+(SummaryProjects!AZ184)*$BD$216+(SummaryProjects!AZ204)*$BD$217+(SummaryProjects!AZ224)*$BD$218+(SummaryProjects!AZ244)*$BD$219+(SummaryProjects!AZ264)*$BD$220+(SummaryProjects!AZ284)*$BD$221+(SummaryProjects!AZ304)*$BD$222+(SummaryProjects!AZ324)*$BD$223+(SummaryProjects!AZ344)*$BD$224+(SummaryProjects!AZ364)*$BD$225+(SummaryProjects!AZ384)*$BD$226+(SummaryProjects!AZ404)*$BD$227+(SummaryProjects!AZ424)*$BD$228+(SummaryProjects!AZ444)*$BD$229+(SummaryProjects!AZ464)*$BD$230+(SummaryProjects!AZ484)*$BD$231+(SummaryProjects!AZ504)*$BD$232+(SummaryProjects!AZ524)*$BD$233+(SummaryProjects!AZ544)*$BD$234+(SummaryProjects!AZ564)*$BD$235+(SummaryProjects!AZ584)*$BD$236+(AZ209+SummaryProjects!AZ604)*$BD$237,\"\"))","v":0},null,null,3,0,"","P3",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG209, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Financial liabilites PPPs",null,{"$f":"IF(C253=\"\",0,IFERROR(SummaryProjects!C25*$BD$208+  SummaryProjects!C45*$BD$209+  SummaryProjects!C65*$BD$210+  SummaryProjects!C85*$BD$211+  SummaryProjects!C105*$BD$212+  SummaryProjects!C125*$BD$213+  SummaryProjects!C145*$BD$214+  SummaryProjects!C165*$BD$215+  SummaryProjects!C185*$BD$216+  SummaryProjects!C205*$BD$217+  SummaryProjects!C225*$BD$218+  SummaryProjects!C245*$BD$219+  SummaryProjects!C265*$BD$220+  SummaryProjects!C285*$BD$221+  SummaryProjects!C305*$BD$222+  SummaryProjects!C325*$BD$223+  SummaryProjects!C345*$BD$224+  SummaryProjects!C365*$BD$225+  SummaryProjects!C385*$BD$226+  SummaryProjects!C405*$BD$227+  SummaryProjects!C425*$BD$228+  SummaryProjects!C445*$BD$229+  SummaryProjects!C465*$BD$230+  SummaryProjects!C485*$BD$231+  SummaryProjects!C505*$BD$232+  SummaryProjects!C525*$BD$233+  SummaryProjects!C545*$BD$234+  SummaryProjects!C565*$BD$235+  SummaryProjects!C585*$BD$236+  SummaryProjects!C605*$BD$237,\"\"))","v":0},{"$f":"IF(D253=\"\",0,IFERROR(SummaryProjects!D25*$BD$208+  SummaryProjects!D45*$BD$209+  SummaryProjects!D65*$BD$210+  SummaryProjects!D85*$BD$211+  SummaryProjects!D105*$BD$212+  SummaryProjects!D125*$BD$213+  SummaryProjects!D145*$BD$214+  SummaryProjects!D165*$BD$215+  SummaryProjects!D185*$BD$216+  SummaryProjects!D205*$BD$217+  SummaryProjects!D225*$BD$218+  SummaryProjects!D245*$BD$219+  SummaryProjects!D265*$BD$220+  SummaryProjects!D285*$BD$221+  SummaryProjects!D305*$BD$222+  SummaryProjects!D325*$BD$223+  SummaryProjects!D345*$BD$224+  SummaryProjects!D365*$BD$225+  SummaryProjects!D385*$BD$226+  SummaryProjects!D405*$BD$227+  SummaryProjects!D425*$BD$228+  SummaryProjects!D445*$BD$229+  SummaryProjects!D465*$BD$230+  SummaryProjects!D485*$BD$231+  SummaryProjects!D505*$BD$232+  SummaryProjects!D525*$BD$233+  SummaryProjects!D545*$BD$234+  SummaryProjects!D565*$BD$235+  SummaryProjects!D585*$BD$236+  SummaryProjects!D605*$BD$237,\"\"))","v":0},{"$f":"IF(E253=\"\",0,IFERROR(SummaryProjects!E25*$BD$208+  SummaryProjects!E45*$BD$209+  SummaryProjects!E65*$BD$210+  SummaryProjects!E85*$BD$211+  SummaryProjects!E105*$BD$212+  SummaryProjects!E125*$BD$213+  SummaryProjects!E145*$BD$214+  SummaryProjects!E165*$BD$215+  SummaryProjects!E185*$BD$216+  SummaryProjects!E205*$BD$217+  SummaryProjects!E225*$BD$218+  SummaryProjects!E245*$BD$219+  SummaryProjects!E265*$BD$220+  SummaryProjects!E285*$BD$221+  SummaryProjects!E305*$BD$222+  SummaryProjects!E325*$BD$223+  SummaryProjects!E345*$BD$224+  SummaryProjects!E365*$BD$225+  SummaryProjects!E385*$BD$226+  SummaryProjects!E405*$BD$227+  SummaryProjects!E425*$BD$228+  SummaryProjects!E445*$BD$229+  SummaryProjects!E465*$BD$230+  SummaryProjects!E485*$BD$231+  SummaryProjects!E505*$BD$232+  SummaryProjects!E525*$BD$233+  SummaryProjects!E545*$BD$234+  SummaryProjects!E565*$BD$235+  SummaryProjects!E585*$BD$236+  SummaryProjects!E605*$BD$237,\"\"))","v":0},{"$f":"IF(F253=\"\",0,IFERROR(SummaryProjects!F25*$BD$208+  SummaryProjects!F45*$BD$209+  SummaryProjects!F65*$BD$210+  SummaryProjects!F85*$BD$211+  SummaryProjects!F105*$BD$212+  SummaryProjects!F125*$BD$213+  SummaryProjects!F145*$BD$214+  SummaryProjects!F165*$BD$215+  SummaryProjects!F185*$BD$216+  SummaryProjects!F205*$BD$217+  SummaryProjects!F225*$BD$218+  SummaryProjects!F245*$BD$219+  SummaryProjects!F265*$BD$220+  SummaryProjects!F285*$BD$221+  SummaryProjects!F305*$BD$222+  SummaryProjects!F325*$BD$223+  SummaryProjects!F345*$BD$224+  SummaryProjects!F365*$BD$225+  SummaryProjects!F385*$BD$226+  SummaryProjects!F405*$BD$227+  SummaryProjects!F425*$BD$228+  SummaryProjects!F445*$BD$229+  SummaryProjects!F465*$BD$230+  SummaryProjects!F485*$BD$231+  SummaryProjects!F505*$BD$232+  SummaryProjects!F525*$BD$233+  SummaryProjects!F545*$BD$234+  SummaryProjects!F565*$BD$235+  SummaryProjects!F585*$BD$236+  SummaryProjects!F605*$BD$237,\"\"))","v":0},{"$f":"IF(G253=\"\",0,IFERROR(SummaryProjects!G25*$BD$208+  SummaryProjects!G45*$BD$209+  SummaryProjects!G65*$BD$210+  SummaryProjects!G85*$BD$211+  SummaryProjects!G105*$BD$212+  SummaryProjects!G125*$BD$213+  SummaryProjects!G145*$BD$214+  SummaryProjects!G165*$BD$215+  SummaryProjects!G185*$BD$216+  SummaryProjects!G205*$BD$217+  SummaryProjects!G225*$BD$218+  SummaryProjects!G245*$BD$219+  SummaryProjects!G265*$BD$220+  SummaryProjects!G285*$BD$221+  SummaryProjects!G305*$BD$222+  SummaryProjects!G325*$BD$223+  SummaryProjects!G345*$BD$224+  SummaryProjects!G365*$BD$225+  SummaryProjects!G385*$BD$226+  SummaryProjects!G405*$BD$227+  SummaryProjects!G425*$BD$228+  SummaryProjects!G445*$BD$229+  SummaryProjects!G465*$BD$230+  SummaryProjects!G485*$BD$231+  SummaryProjects!G505*$BD$232+  SummaryProjects!G525*$BD$233+  SummaryProjects!G545*$BD$234+  SummaryProjects!G565*$BD$235+  SummaryProjects!G585*$BD$236+  SummaryProjects!G605*$BD$237,\"\"))","v":0},{"$f":"IF(H253=\"\",0,IFERROR(SummaryProjects!H25*$BD$208+  SummaryProjects!H45*$BD$209+  SummaryProjects!H65*$BD$210+  SummaryProjects!H85*$BD$211+  SummaryProjects!H105*$BD$212+  SummaryProjects!H125*$BD$213+  SummaryProjects!H145*$BD$214+  SummaryProjects!H165*$BD$215+  SummaryProjects!H185*$BD$216+  SummaryProjects!H205*$BD$217+  SummaryProjects!H225*$BD$218+  SummaryProjects!H245*$BD$219+  SummaryProjects!H265*$BD$220+  SummaryProjects!H285*$BD$221+  SummaryProjects!H305*$BD$222+  SummaryProjects!H325*$BD$223+  SummaryProjects!H345*$BD$224+  SummaryProjects!H365*$BD$225+  SummaryProjects!H385*$BD$226+  SummaryProjects!H405*$BD$227+  SummaryProjects!H425*$BD$228+  SummaryProjects!H445*$BD$229+  SummaryProjects!H465*$BD$230+  SummaryProjects!H485*$BD$231+  SummaryProjects!H505*$BD$232+  SummaryProjects!H525*$BD$233+  SummaryProjects!H545*$BD$234+  SummaryProjects!H565*$BD$235+  SummaryProjects!H585*$BD$236+  SummaryProjects!H605*$BD$237,\"\"))","v":0},{"$f":"IF(I253=\"\",0,IFERROR(SummaryProjects!I25*$BD$208+  SummaryProjects!I45*$BD$209+  SummaryProjects!I65*$BD$210+  SummaryProjects!I85*$BD$211+  SummaryProjects!I105*$BD$212+  SummaryProjects!I125*$BD$213+  SummaryProjects!I145*$BD$214+  SummaryProjects!I165*$BD$215+  SummaryProjects!I185*$BD$216+  SummaryProjects!I205*$BD$217+  SummaryProjects!I225*$BD$218+  SummaryProjects!I245*$BD$219+  SummaryProjects!I265*$BD$220+  SummaryProjects!I285*$BD$221+  SummaryProjects!I305*$BD$222+  SummaryProjects!I325*$BD$223+  SummaryProjects!I345*$BD$224+  SummaryProjects!I365*$BD$225+  SummaryProjects!I385*$BD$226+  SummaryProjects!I405*$BD$227+  SummaryProjects!I425*$BD$228+  SummaryProjects!I445*$BD$229+  SummaryProjects!I465*$BD$230+  SummaryProjects!I485*$BD$231+  SummaryProjects!I505*$BD$232+  SummaryProjects!I525*$BD$233+  SummaryProjects!I545*$BD$234+  SummaryProjects!I565*$BD$235+  SummaryProjects!I585*$BD$236+  SummaryProjects!I605*$BD$237,\"\"))","v":0},{"$f":"IF(J253=\"\",0,IFERROR(SummaryProjects!J25*$BD$208+  SummaryProjects!J45*$BD$209+  SummaryProjects!J65*$BD$210+  SummaryProjects!J85*$BD$211+  SummaryProjects!J105*$BD$212+  SummaryProjects!J125*$BD$213+  SummaryProjects!J145*$BD$214+  SummaryProjects!J165*$BD$215+  SummaryProjects!J185*$BD$216+  SummaryProjects!J205*$BD$217+  SummaryProjects!J225*$BD$218+  SummaryProjects!J245*$BD$219+  SummaryProjects!J265*$BD$220+  SummaryProjects!J285*$BD$221+  SummaryProjects!J305*$BD$222+  SummaryProjects!J325*$BD$223+  SummaryProjects!J345*$BD$224+  SummaryProjects!J365*$BD$225+  SummaryProjects!J385*$BD$226+  SummaryProjects!J405*$BD$227+  SummaryProjects!J425*$BD$228+  SummaryProjects!J445*$BD$229+  SummaryProjects!J465*$BD$230+  SummaryProjects!J485*$BD$231+  SummaryProjects!J505*$BD$232+  SummaryProjects!J525*$BD$233+  SummaryProjects!J545*$BD$234+  SummaryProjects!J565*$BD$235+  SummaryProjects!J585*$BD$236+  SummaryProjects!J605*$BD$237,\"\"))","v":0},{"$f":"IF(K253=\"\",0,IFERROR(SummaryProjects!K25*$BD$208+  SummaryProjects!K45*$BD$209+  SummaryProjects!K65*$BD$210+  SummaryProjects!K85*$BD$211+  SummaryProjects!K105*$BD$212+  SummaryProjects!K125*$BD$213+  SummaryProjects!K145*$BD$214+  SummaryProjects!K165*$BD$215+  SummaryProjects!K185*$BD$216+  SummaryProjects!K205*$BD$217+  SummaryProjects!K225*$BD$218+  SummaryProjects!K245*$BD$219+  SummaryProjects!K265*$BD$220+  SummaryProjects!K285*$BD$221+  SummaryProjects!K305*$BD$222+  SummaryProjects!K325*$BD$223+  SummaryProjects!K345*$BD$224+  SummaryProjects!K365*$BD$225+  SummaryProjects!K385*$BD$226+  SummaryProjects!K405*$BD$227+  SummaryProjects!K425*$BD$228+  SummaryProjects!K445*$BD$229+  SummaryProjects!K465*$BD$230+  SummaryProjects!K485*$BD$231+  SummaryProjects!K505*$BD$232+  SummaryProjects!K525*$BD$233+  SummaryProjects!K545*$BD$234+  SummaryProjects!K565*$BD$235+  SummaryProjects!K585*$BD$236+  SummaryProjects!K605*$BD$237,\"\"))","v":0},{"$f":"IF(L253=\"\",0,IFERROR(SummaryProjects!L25*$BD$208+  SummaryProjects!L45*$BD$209+  SummaryProjects!L65*$BD$210+  SummaryProjects!L85*$BD$211+  SummaryProjects!L105*$BD$212+  SummaryProjects!L125*$BD$213+  SummaryProjects!L145*$BD$214+  SummaryProjects!L165*$BD$215+  SummaryProjects!L185*$BD$216+  SummaryProjects!L205*$BD$217+  SummaryProjects!L225*$BD$218+  SummaryProjects!L245*$BD$219+  SummaryProjects!L265*$BD$220+  SummaryProjects!L285*$BD$221+  SummaryProjects!L305*$BD$222+  SummaryProjects!L325*$BD$223+  SummaryProjects!L345*$BD$224+  SummaryProjects!L365*$BD$225+  SummaryProjects!L385*$BD$226+  SummaryProjects!L405*$BD$227+  SummaryProjects!L425*$BD$228+  SummaryProjects!L445*$BD$229+  SummaryProjects!L465*$BD$230+  SummaryProjects!L485*$BD$231+  SummaryProjects!L505*$BD$232+  SummaryProjects!L525*$BD$233+  SummaryProjects!L545*$BD$234+  SummaryProjects!L565*$BD$235+  SummaryProjects!L585*$BD$236+  SummaryProjects!L605*$BD$237,\"\"))","v":0},{"$f":"IF(M253=\"\",0,IFERROR(SummaryProjects!M25*$BD$208+  SummaryProjects!M45*$BD$209+  SummaryProjects!M65*$BD$210+  SummaryProjects!M85*$BD$211+  SummaryProjects!M105*$BD$212+  SummaryProjects!M125*$BD$213+  SummaryProjects!M145*$BD$214+  SummaryProjects!M165*$BD$215+  SummaryProjects!M185*$BD$216+  SummaryProjects!M205*$BD$217+  SummaryProjects!M225*$BD$218+  SummaryProjects!M245*$BD$219+  SummaryProjects!M265*$BD$220+  SummaryProjects!M285*$BD$221+  SummaryProjects!M305*$BD$222+  SummaryProjects!M325*$BD$223+  SummaryProjects!M345*$BD$224+  SummaryProjects!M365*$BD$225+  SummaryProjects!M385*$BD$226+  SummaryProjects!M405*$BD$227+  SummaryProjects!M425*$BD$228+  SummaryProjects!M445*$BD$229+  SummaryProjects!M465*$BD$230+  SummaryProjects!M485*$BD$231+  SummaryProjects!M505*$BD$232+  SummaryProjects!M525*$BD$233+  SummaryProjects!M545*$BD$234+  SummaryProjects!M565*$BD$235+  SummaryProjects!M585*$BD$236+  SummaryProjects!M605*$BD$237,\"\"))","v":0},{"$f":"IF(N253=\"\",0,IFERROR(SummaryProjects!N25*$BD$208+  SummaryProjects!N45*$BD$209+  SummaryProjects!N65*$BD$210+  SummaryProjects!N85*$BD$211+  SummaryProjects!N105*$BD$212+  SummaryProjects!N125*$BD$213+  SummaryProjects!N145*$BD$214+  SummaryProjects!N165*$BD$215+  SummaryProjects!N185*$BD$216+  SummaryProjects!N205*$BD$217+  SummaryProjects!N225*$BD$218+  SummaryProjects!N245*$BD$219+  SummaryProjects!N265*$BD$220+  SummaryProjects!N285*$BD$221+  SummaryProjects!N305*$BD$222+  SummaryProjects!N325*$BD$223+  SummaryProjects!N345*$BD$224+  SummaryProjects!N365*$BD$225+  SummaryProjects!N385*$BD$226+  SummaryProjects!N405*$BD$227+  SummaryProjects!N425*$BD$228+  SummaryProjects!N445*$BD$229+  SummaryProjects!N465*$BD$230+  SummaryProjects!N485*$BD$231+  SummaryProjects!N505*$BD$232+  SummaryProjects!N525*$BD$233+  SummaryProjects!N545*$BD$234+  SummaryProjects!N565*$BD$235+  SummaryProjects!N585*$BD$236+  SummaryProjects!N605*$BD$237,\"\"))","v":0},{"$f":"IF(O253=\"\",0,IFERROR(SummaryProjects!O25*$BD$208+  SummaryProjects!O45*$BD$209+  SummaryProjects!O65*$BD$210+  SummaryProjects!O85*$BD$211+  SummaryProjects!O105*$BD$212+  SummaryProjects!O125*$BD$213+  SummaryProjects!O145*$BD$214+  SummaryProjects!O165*$BD$215+  SummaryProjects!O185*$BD$216+  SummaryProjects!O205*$BD$217+  SummaryProjects!O225*$BD$218+  SummaryProjects!O245*$BD$219+  SummaryProjects!O265*$BD$220+  SummaryProjects!O285*$BD$221+  SummaryProjects!O305*$BD$222+  SummaryProjects!O325*$BD$223+  SummaryProjects!O345*$BD$224+  SummaryProjects!O365*$BD$225+  SummaryProjects!O385*$BD$226+  SummaryProjects!O405*$BD$227+  SummaryProjects!O425*$BD$228+  SummaryProjects!O445*$BD$229+  SummaryProjects!O465*$BD$230+  SummaryProjects!O485*$BD$231+  SummaryProjects!O505*$BD$232+  SummaryProjects!O525*$BD$233+  SummaryProjects!O545*$BD$234+  SummaryProjects!O565*$BD$235+  SummaryProjects!O585*$BD$236+  SummaryProjects!O605*$BD$237,\"\"))","v":0},{"$f":"IF(P253=\"\",0,IFERROR(SummaryProjects!P25*$BD$208+  SummaryProjects!P45*$BD$209+  SummaryProjects!P65*$BD$210+  SummaryProjects!P85*$BD$211+  SummaryProjects!P105*$BD$212+  SummaryProjects!P125*$BD$213+  SummaryProjects!P145*$BD$214+  SummaryProjects!P165*$BD$215+  SummaryProjects!P185*$BD$216+  SummaryProjects!P205*$BD$217+  SummaryProjects!P225*$BD$218+  SummaryProjects!P245*$BD$219+  SummaryProjects!P265*$BD$220+  SummaryProjects!P285*$BD$221+  SummaryProjects!P305*$BD$222+  SummaryProjects!P325*$BD$223+  SummaryProjects!P345*$BD$224+  SummaryProjects!P365*$BD$225+  SummaryProjects!P385*$BD$226+  SummaryProjects!P405*$BD$227+  SummaryProjects!P425*$BD$228+  SummaryProjects!P445*$BD$229+  SummaryProjects!P465*$BD$230+  SummaryProjects!P485*$BD$231+  SummaryProjects!P505*$BD$232+  SummaryProjects!P525*$BD$233+  SummaryProjects!P545*$BD$234+  SummaryProjects!P565*$BD$235+  SummaryProjects!P585*$BD$236+  SummaryProjects!P605*$BD$237,\"\"))","v":0},{"$f":"IF(Q253=\"\",0,IFERROR(SummaryProjects!Q25*$BD$208+  SummaryProjects!Q45*$BD$209+  SummaryProjects!Q65*$BD$210+  SummaryProjects!Q85*$BD$211+  SummaryProjects!Q105*$BD$212+  SummaryProjects!Q125*$BD$213+  SummaryProjects!Q145*$BD$214+  SummaryProjects!Q165*$BD$215+  SummaryProjects!Q185*$BD$216+  SummaryProjects!Q205*$BD$217+  SummaryProjects!Q225*$BD$218+  SummaryProjects!Q245*$BD$219+  SummaryProjects!Q265*$BD$220+  SummaryProjects!Q285*$BD$221+  SummaryProjects!Q305*$BD$222+  SummaryProjects!Q325*$BD$223+  SummaryProjects!Q345*$BD$224+  SummaryProjects!Q365*$BD$225+  SummaryProjects!Q385*$BD$226+  SummaryProjects!Q405*$BD$227+  SummaryProjects!Q425*$BD$228+  SummaryProjects!Q445*$BD$229+  SummaryProjects!Q465*$BD$230+  SummaryProjects!Q485*$BD$231+  SummaryProjects!Q505*$BD$232+  SummaryProjects!Q525*$BD$233+  SummaryProjects!Q545*$BD$234+  SummaryProjects!Q565*$BD$235+  SummaryProjects!Q585*$BD$236+  SummaryProjects!Q605*$BD$237,\"\"))","v":0},{"$f":"IF(R253=\"\",0,IFERROR(SummaryProjects!R25*$BD$208+  SummaryProjects!R45*$BD$209+  SummaryProjects!R65*$BD$210+  SummaryProjects!R85*$BD$211+  SummaryProjects!R105*$BD$212+  SummaryProjects!R125*$BD$213+  SummaryProjects!R145*$BD$214+  SummaryProjects!R165*$BD$215+  SummaryProjects!R185*$BD$216+  SummaryProjects!R205*$BD$217+  SummaryProjects!R225*$BD$218+  SummaryProjects!R245*$BD$219+  SummaryProjects!R265*$BD$220+  SummaryProjects!R285*$BD$221+  SummaryProjects!R305*$BD$222+  SummaryProjects!R325*$BD$223+  SummaryProjects!R345*$BD$224+  SummaryProjects!R365*$BD$225+  SummaryProjects!R385*$BD$226+  SummaryProjects!R405*$BD$227+  SummaryProjects!R425*$BD$228+  SummaryProjects!R445*$BD$229+  SummaryProjects!R465*$BD$230+  SummaryProjects!R485*$BD$231+  SummaryProjects!R505*$BD$232+  SummaryProjects!R525*$BD$233+  SummaryProjects!R545*$BD$234+  SummaryProjects!R565*$BD$235+  SummaryProjects!R585*$BD$236+  SummaryProjects!R605*$BD$237,\"\"))","v":0},{"$f":"IF(S253=\"\",0,IFERROR(SummaryProjects!S25*$BD$208+  SummaryProjects!S45*$BD$209+  SummaryProjects!S65*$BD$210+  SummaryProjects!S85*$BD$211+  SummaryProjects!S105*$BD$212+  SummaryProjects!S125*$BD$213+  SummaryProjects!S145*$BD$214+  SummaryProjects!S165*$BD$215+  SummaryProjects!S185*$BD$216+  SummaryProjects!S205*$BD$217+  SummaryProjects!S225*$BD$218+  SummaryProjects!S245*$BD$219+  SummaryProjects!S265*$BD$220+  SummaryProjects!S285*$BD$221+  SummaryProjects!S305*$BD$222+  SummaryProjects!S325*$BD$223+  SummaryProjects!S345*$BD$224+  SummaryProjects!S365*$BD$225+  SummaryProjects!S385*$BD$226+  SummaryProjects!S405*$BD$227+  SummaryProjects!S425*$BD$228+  SummaryProjects!S445*$BD$229+  SummaryProjects!S465*$BD$230+  SummaryProjects!S485*$BD$231+  SummaryProjects!S505*$BD$232+  SummaryProjects!S525*$BD$233+  SummaryProjects!S545*$BD$234+  SummaryProjects!S565*$BD$235+  SummaryProjects!S585*$BD$236+  SummaryProjects!S605*$BD$237,\"\"))","v":0},{"$f":"IF(T253=\"\",0,IFERROR(SummaryProjects!T25*$BD$208+  SummaryProjects!T45*$BD$209+  SummaryProjects!T65*$BD$210+  SummaryProjects!T85*$BD$211+  SummaryProjects!T105*$BD$212+  SummaryProjects!T125*$BD$213+  SummaryProjects!T145*$BD$214+  SummaryProjects!T165*$BD$215+  SummaryProjects!T185*$BD$216+  SummaryProjects!T205*$BD$217+  SummaryProjects!T225*$BD$218+  SummaryProjects!T245*$BD$219+  SummaryProjects!T265*$BD$220+  SummaryProjects!T285*$BD$221+  SummaryProjects!T305*$BD$222+  SummaryProjects!T325*$BD$223+  SummaryProjects!T345*$BD$224+  SummaryProjects!T365*$BD$225+  SummaryProjects!T385*$BD$226+  SummaryProjects!T405*$BD$227+  SummaryProjects!T425*$BD$228+  SummaryProjects!T445*$BD$229+  SummaryProjects!T465*$BD$230+  SummaryProjects!T485*$BD$231+  SummaryProjects!T505*$BD$232+  SummaryProjects!T525*$BD$233+  SummaryProjects!T545*$BD$234+  SummaryProjects!T565*$BD$235+  SummaryProjects!T585*$BD$236+  SummaryProjects!T605*$BD$237,\"\"))","v":0},{"$f":"IF(U253=\"\",0,IFERROR(SummaryProjects!U25*$BD$208+  SummaryProjects!U45*$BD$209+  SummaryProjects!U65*$BD$210+  SummaryProjects!U85*$BD$211+  SummaryProjects!U105*$BD$212+  SummaryProjects!U125*$BD$213+  SummaryProjects!U145*$BD$214+  SummaryProjects!U165*$BD$215+  SummaryProjects!U185*$BD$216+  SummaryProjects!U205*$BD$217+  SummaryProjects!U225*$BD$218+  SummaryProjects!U245*$BD$219+  SummaryProjects!U265*$BD$220+  SummaryProjects!U285*$BD$221+  SummaryProjects!U305*$BD$222+  SummaryProjects!U325*$BD$223+  SummaryProjects!U345*$BD$224+  SummaryProjects!U365*$BD$225+  SummaryProjects!U385*$BD$226+  SummaryProjects!U405*$BD$227+  SummaryProjects!U425*$BD$228+  SummaryProjects!U445*$BD$229+  SummaryProjects!U465*$BD$230+  SummaryProjects!U485*$BD$231+  SummaryProjects!U505*$BD$232+  SummaryProjects!U525*$BD$233+  SummaryProjects!U545*$BD$234+  SummaryProjects!U565*$BD$235+  SummaryProjects!U585*$BD$236+  SummaryProjects!U605*$BD$237,\"\"))","v":0},{"$f":"IF(V253=\"\",0,IFERROR(SummaryProjects!V25*$BD$208+  SummaryProjects!V45*$BD$209+  SummaryProjects!V65*$BD$210+  SummaryProjects!V85*$BD$211+  SummaryProjects!V105*$BD$212+  SummaryProjects!V125*$BD$213+  SummaryProjects!V145*$BD$214+  SummaryProjects!V165*$BD$215+  SummaryProjects!V185*$BD$216+  SummaryProjects!V205*$BD$217+  SummaryProjects!V225*$BD$218+  SummaryProjects!V245*$BD$219+  SummaryProjects!V265*$BD$220+  SummaryProjects!V285*$BD$221+  SummaryProjects!V305*$BD$222+  SummaryProjects!V325*$BD$223+  SummaryProjects!V345*$BD$224+  SummaryProjects!V365*$BD$225+  SummaryProjects!V385*$BD$226+  SummaryProjects!V405*$BD$227+  SummaryProjects!V425*$BD$228+  SummaryProjects!V445*$BD$229+  SummaryProjects!V465*$BD$230+  SummaryProjects!V485*$BD$231+  SummaryProjects!V505*$BD$232+  SummaryProjects!V525*$BD$233+  SummaryProjects!V545*$BD$234+  SummaryProjects!V565*$BD$235+  SummaryProjects!V585*$BD$236+  SummaryProjects!V605*$BD$237,\"\"))","v":0},{"$f":"IF(W253=\"\",0,IFERROR(SummaryProjects!W25*$BD$208+  SummaryProjects!W45*$BD$209+  SummaryProjects!W65*$BD$210+  SummaryProjects!W85*$BD$211+  SummaryProjects!W105*$BD$212+  SummaryProjects!W125*$BD$213+  SummaryProjects!W145*$BD$214+  SummaryProjects!W165*$BD$215+  SummaryProjects!W185*$BD$216+  SummaryProjects!W205*$BD$217+  SummaryProjects!W225*$BD$218+  SummaryProjects!W245*$BD$219+  SummaryProjects!W265*$BD$220+  SummaryProjects!W285*$BD$221+  SummaryProjects!W305*$BD$222+  SummaryProjects!W325*$BD$223+  SummaryProjects!W345*$BD$224+  SummaryProjects!W365*$BD$225+  SummaryProjects!W385*$BD$226+  SummaryProjects!W405*$BD$227+  SummaryProjects!W425*$BD$228+  SummaryProjects!W445*$BD$229+  SummaryProjects!W465*$BD$230+  SummaryProjects!W485*$BD$231+  SummaryProjects!W505*$BD$232+  SummaryProjects!W525*$BD$233+  SummaryProjects!W545*$BD$234+  SummaryProjects!W565*$BD$235+  SummaryProjects!W585*$BD$236+  SummaryProjects!W605*$BD$237,\"\"))","v":0},{"$f":"IF(X253=\"\",0,IFERROR(SummaryProjects!X25*$BD$208+  SummaryProjects!X45*$BD$209+  SummaryProjects!X65*$BD$210+  SummaryProjects!X85*$BD$211+  SummaryProjects!X105*$BD$212+  SummaryProjects!X125*$BD$213+  SummaryProjects!X145*$BD$214+  SummaryProjects!X165*$BD$215+  SummaryProjects!X185*$BD$216+  SummaryProjects!X205*$BD$217+  SummaryProjects!X225*$BD$218+  SummaryProjects!X245*$BD$219+  SummaryProjects!X265*$BD$220+  SummaryProjects!X285*$BD$221+  SummaryProjects!X305*$BD$222+  SummaryProjects!X325*$BD$223+  SummaryProjects!X345*$BD$224+  SummaryProjects!X365*$BD$225+  SummaryProjects!X385*$BD$226+  SummaryProjects!X405*$BD$227+  SummaryProjects!X425*$BD$228+  SummaryProjects!X445*$BD$229+  SummaryProjects!X465*$BD$230+  SummaryProjects!X485*$BD$231+  SummaryProjects!X505*$BD$232+  SummaryProjects!X525*$BD$233+  SummaryProjects!X545*$BD$234+  SummaryProjects!X565*$BD$235+  SummaryProjects!X585*$BD$236+  SummaryProjects!X605*$BD$237,\"\"))","v":0},{"$f":"IF(Y253=\"\",0,IFERROR(SummaryProjects!Y25*$BD$208+  SummaryProjects!Y45*$BD$209+  SummaryProjects!Y65*$BD$210+  SummaryProjects!Y85*$BD$211+  SummaryProjects!Y105*$BD$212+  SummaryProjects!Y125*$BD$213+  SummaryProjects!Y145*$BD$214+  SummaryProjects!Y165*$BD$215+  SummaryProjects!Y185*$BD$216+  SummaryProjects!Y205*$BD$217+  SummaryProjects!Y225*$BD$218+  SummaryProjects!Y245*$BD$219+  SummaryProjects!Y265*$BD$220+  SummaryProjects!Y285*$BD$221+  SummaryProjects!Y305*$BD$222+  SummaryProjects!Y325*$BD$223+  SummaryProjects!Y345*$BD$224+  SummaryProjects!Y365*$BD$225+  SummaryProjects!Y385*$BD$226+  SummaryProjects!Y405*$BD$227+  SummaryProjects!Y425*$BD$228+  SummaryProjects!Y445*$BD$229+  SummaryProjects!Y465*$BD$230+  SummaryProjects!Y485*$BD$231+  SummaryProjects!Y505*$BD$232+  SummaryProjects!Y525*$BD$233+  SummaryProjects!Y545*$BD$234+  SummaryProjects!Y565*$BD$235+  SummaryProjects!Y585*$BD$236+  SummaryProjects!Y605*$BD$237,\"\"))","v":0},{"$f":"IF(Z253=\"\",0,IFERROR(SummaryProjects!Z25*$BD$208+  SummaryProjects!Z45*$BD$209+  SummaryProjects!Z65*$BD$210+  SummaryProjects!Z85*$BD$211+  SummaryProjects!Z105*$BD$212+  SummaryProjects!Z125*$BD$213+  SummaryProjects!Z145*$BD$214+  SummaryProjects!Z165*$BD$215+  SummaryProjects!Z185*$BD$216+  SummaryProjects!Z205*$BD$217+  SummaryProjects!Z225*$BD$218+  SummaryProjects!Z245*$BD$219+  SummaryProjects!Z265*$BD$220+  SummaryProjects!Z285*$BD$221+  SummaryProjects!Z305*$BD$222+  SummaryProjects!Z325*$BD$223+  SummaryProjects!Z345*$BD$224+  SummaryProjects!Z365*$BD$225+  SummaryProjects!Z385*$BD$226+  SummaryProjects!Z405*$BD$227+  SummaryProjects!Z425*$BD$228+  SummaryProjects!Z445*$BD$229+  SummaryProjects!Z465*$BD$230+  SummaryProjects!Z485*$BD$231+  SummaryProjects!Z505*$BD$232+  SummaryProjects!Z525*$BD$233+  SummaryProjects!Z545*$BD$234+  SummaryProjects!Z565*$BD$235+  SummaryProjects!Z585*$BD$236+  SummaryProjects!Z605*$BD$237,\"\"))","v":0},{"$f":"IF(AA253=\"\",0,IFERROR(SummaryProjects!AA25*$BD$208+  SummaryProjects!AA45*$BD$209+  SummaryProjects!AA65*$BD$210+  SummaryProjects!AA85*$BD$211+  SummaryProjects!AA105*$BD$212+  SummaryProjects!AA125*$BD$213+  SummaryProjects!AA145*$BD$214+  SummaryProjects!AA165*$BD$215+  SummaryProjects!AA185*$BD$216+  SummaryProjects!AA205*$BD$217+  SummaryProjects!AA225*$BD$218+  SummaryProjects!AA245*$BD$219+  SummaryProjects!AA265*$BD$220+  SummaryProjects!AA285*$BD$221+  SummaryProjects!AA305*$BD$222+  SummaryProjects!AA325*$BD$223+  SummaryProjects!AA345*$BD$224+  SummaryProjects!AA365*$BD$225+  SummaryProjects!AA385*$BD$226+  SummaryProjects!AA405*$BD$227+  SummaryProjects!AA425*$BD$228+  SummaryProjects!AA445*$BD$229+  SummaryProjects!AA465*$BD$230+  SummaryProjects!AA485*$BD$231+  SummaryProjects!AA505*$BD$232+  SummaryProjects!AA525*$BD$233+  SummaryProjects!AA545*$BD$234+  SummaryProjects!AA565*$BD$235+  SummaryProjects!AA585*$BD$236+  SummaryProjects!AA605*$BD$237,\"\"))","v":0},{"$f":"IF(AB253=\"\",0,IFERROR(SummaryProjects!AB25*$BD$208+  SummaryProjects!AB45*$BD$209+  SummaryProjects!AB65*$BD$210+  SummaryProjects!AB85*$BD$211+  SummaryProjects!AB105*$BD$212+  SummaryProjects!AB125*$BD$213+  SummaryProjects!AB145*$BD$214+  SummaryProjects!AB165*$BD$215+  SummaryProjects!AB185*$BD$216+  SummaryProjects!AB205*$BD$217+  SummaryProjects!AB225*$BD$218+  SummaryProjects!AB245*$BD$219+  SummaryProjects!AB265*$BD$220+  SummaryProjects!AB285*$BD$221+  SummaryProjects!AB305*$BD$222+  SummaryProjects!AB325*$BD$223+  SummaryProjects!AB345*$BD$224+  SummaryProjects!AB365*$BD$225+  SummaryProjects!AB385*$BD$226+  SummaryProjects!AB405*$BD$227+  SummaryProjects!AB425*$BD$228+  SummaryProjects!AB445*$BD$229+  SummaryProjects!AB465*$BD$230+  SummaryProjects!AB485*$BD$231+  SummaryProjects!AB505*$BD$232+  SummaryProjects!AB525*$BD$233+  SummaryProjects!AB545*$BD$234+  SummaryProjects!AB565*$BD$235+  SummaryProjects!AB585*$BD$236+  SummaryProjects!AB605*$BD$237,\"\"))","v":0},{"$f":"IF(AC253=\"\",0,IFERROR(SummaryProjects!AC25*$BD$208+  SummaryProjects!AC45*$BD$209+  SummaryProjects!AC65*$BD$210+  SummaryProjects!AC85*$BD$211+  SummaryProjects!AC105*$BD$212+  SummaryProjects!AC125*$BD$213+  SummaryProjects!AC145*$BD$214+  SummaryProjects!AC165*$BD$215+  SummaryProjects!AC185*$BD$216+  SummaryProjects!AC205*$BD$217+  SummaryProjects!AC225*$BD$218+  SummaryProjects!AC245*$BD$219+  SummaryProjects!AC265*$BD$220+  SummaryProjects!AC285*$BD$221+  SummaryProjects!AC305*$BD$222+  SummaryProjects!AC325*$BD$223+  SummaryProjects!AC345*$BD$224+  SummaryProjects!AC365*$BD$225+  SummaryProjects!AC385*$BD$226+  SummaryProjects!AC405*$BD$227+  SummaryProjects!AC425*$BD$228+  SummaryProjects!AC445*$BD$229+  SummaryProjects!AC465*$BD$230+  SummaryProjects!AC485*$BD$231+  SummaryProjects!AC505*$BD$232+  SummaryProjects!AC525*$BD$233+  SummaryProjects!AC545*$BD$234+  SummaryProjects!AC565*$BD$235+  SummaryProjects!AC585*$BD$236+  SummaryProjects!AC605*$BD$237,\"\"))","v":0},{"$f":"IF(AD253=\"\",0,IFERROR(SummaryProjects!AD25*$BD$208+  SummaryProjects!AD45*$BD$209+  SummaryProjects!AD65*$BD$210+  SummaryProjects!AD85*$BD$211+  SummaryProjects!AD105*$BD$212+  SummaryProjects!AD125*$BD$213+  SummaryProjects!AD145*$BD$214+  SummaryProjects!AD165*$BD$215+  SummaryProjects!AD185*$BD$216+  SummaryProjects!AD205*$BD$217+  SummaryProjects!AD225*$BD$218+  SummaryProjects!AD245*$BD$219+  SummaryProjects!AD265*$BD$220+  SummaryProjects!AD285*$BD$221+  SummaryProjects!AD305*$BD$222+  SummaryProjects!AD325*$BD$223+  SummaryProjects!AD345*$BD$224+  SummaryProjects!AD365*$BD$225+  SummaryProjects!AD385*$BD$226+  SummaryProjects!AD405*$BD$227+  SummaryProjects!AD425*$BD$228+  SummaryProjects!AD445*$BD$229+  SummaryProjects!AD465*$BD$230+  SummaryProjects!AD485*$BD$231+  SummaryProjects!AD505*$BD$232+  SummaryProjects!AD525*$BD$233+  SummaryProjects!AD545*$BD$234+  SummaryProjects!AD565*$BD$235+  SummaryProjects!AD585*$BD$236+  SummaryProjects!AD605*$BD$237,\"\"))","v":0},{"$f":"IF(AE253=\"\",0,IFERROR(SummaryProjects!AE25*$BD$208+  SummaryProjects!AE45*$BD$209+  SummaryProjects!AE65*$BD$210+  SummaryProjects!AE85*$BD$211+  SummaryProjects!AE105*$BD$212+  SummaryProjects!AE125*$BD$213+  SummaryProjects!AE145*$BD$214+  SummaryProjects!AE165*$BD$215+  SummaryProjects!AE185*$BD$216+  SummaryProjects!AE205*$BD$217+  SummaryProjects!AE225*$BD$218+  SummaryProjects!AE245*$BD$219+  SummaryProjects!AE265*$BD$220+  SummaryProjects!AE285*$BD$221+  SummaryProjects!AE305*$BD$222+  SummaryProjects!AE325*$BD$223+  SummaryProjects!AE345*$BD$224+  SummaryProjects!AE365*$BD$225+  SummaryProjects!AE385*$BD$226+  SummaryProjects!AE405*$BD$227+  SummaryProjects!AE425*$BD$228+  SummaryProjects!AE445*$BD$229+  SummaryProjects!AE465*$BD$230+  SummaryProjects!AE485*$BD$231+  SummaryProjects!AE505*$BD$232+  SummaryProjects!AE525*$BD$233+  SummaryProjects!AE545*$BD$234+  SummaryProjects!AE565*$BD$235+  SummaryProjects!AE585*$BD$236+  SummaryProjects!AE605*$BD$237,\"\"))","v":0},{"$f":"IF(AF253=\"\",0,IFERROR(SummaryProjects!AF25*$BD$208+  SummaryProjects!AF45*$BD$209+  SummaryProjects!AF65*$BD$210+  SummaryProjects!AF85*$BD$211+  SummaryProjects!AF105*$BD$212+  SummaryProjects!AF125*$BD$213+  SummaryProjects!AF145*$BD$214+  SummaryProjects!AF165*$BD$215+  SummaryProjects!AF185*$BD$216+  SummaryProjects!AF205*$BD$217+  SummaryProjects!AF225*$BD$218+  SummaryProjects!AF245*$BD$219+  SummaryProjects!AF265*$BD$220+  SummaryProjects!AF285*$BD$221+  SummaryProjects!AF305*$BD$222+  SummaryProjects!AF325*$BD$223+  SummaryProjects!AF345*$BD$224+  SummaryProjects!AF365*$BD$225+  SummaryProjects!AF385*$BD$226+  SummaryProjects!AF405*$BD$227+  SummaryProjects!AF425*$BD$228+  SummaryProjects!AF445*$BD$229+  SummaryProjects!AF465*$BD$230+  SummaryProjects!AF485*$BD$231+  SummaryProjects!AF505*$BD$232+  SummaryProjects!AF525*$BD$233+  SummaryProjects!AF545*$BD$234+  SummaryProjects!AF565*$BD$235+  SummaryProjects!AF585*$BD$236+  SummaryProjects!AF605*$BD$237,\"\"))","v":0},{"$f":"IF(AG253=\"\",0,IFERROR(SummaryProjects!AG25*$BD$208+  SummaryProjects!AG45*$BD$209+  SummaryProjects!AG65*$BD$210+  SummaryProjects!AG85*$BD$211+  SummaryProjects!AG105*$BD$212+  SummaryProjects!AG125*$BD$213+  SummaryProjects!AG145*$BD$214+  SummaryProjects!AG165*$BD$215+  SummaryProjects!AG185*$BD$216+  SummaryProjects!AG205*$BD$217+  SummaryProjects!AG225*$BD$218+  SummaryProjects!AG245*$BD$219+  SummaryProjects!AG265*$BD$220+  SummaryProjects!AG285*$BD$221+  SummaryProjects!AG305*$BD$222+  SummaryProjects!AG325*$BD$223+  SummaryProjects!AG345*$BD$224+  SummaryProjects!AG365*$BD$225+  SummaryProjects!AG385*$BD$226+  SummaryProjects!AG405*$BD$227+  SummaryProjects!AG425*$BD$228+  SummaryProjects!AG445*$BD$229+  SummaryProjects!AG465*$BD$230+  SummaryProjects!AG485*$BD$231+  SummaryProjects!AG505*$BD$232+  SummaryProjects!AG525*$BD$233+  SummaryProjects!AG545*$BD$234+  SummaryProjects!AG565*$BD$235+  SummaryProjects!AG585*$BD$236+  SummaryProjects!AG605*$BD$237,\"\"))","v":0},{"$f":"IF(AH253=\"\",0,IFERROR(SummaryProjects!AH25*$BD$208+  SummaryProjects!AH45*$BD$209+  SummaryProjects!AH65*$BD$210+  SummaryProjects!AH85*$BD$211+  SummaryProjects!AH105*$BD$212+  SummaryProjects!AH125*$BD$213+  SummaryProjects!AH145*$BD$214+  SummaryProjects!AH165*$BD$215+  SummaryProjects!AH185*$BD$216+  SummaryProjects!AH205*$BD$217+  SummaryProjects!AH225*$BD$218+  SummaryProjects!AH245*$BD$219+  SummaryProjects!AH265*$BD$220+  SummaryProjects!AH285*$BD$221+  SummaryProjects!AH305*$BD$222+  SummaryProjects!AH325*$BD$223+  SummaryProjects!AH345*$BD$224+  SummaryProjects!AH365*$BD$225+  SummaryProjects!AH385*$BD$226+  SummaryProjects!AH405*$BD$227+  SummaryProjects!AH425*$BD$228+  SummaryProjects!AH445*$BD$229+  SummaryProjects!AH465*$BD$230+  SummaryProjects!AH485*$BD$231+  SummaryProjects!AH505*$BD$232+  SummaryProjects!AH525*$BD$233+  SummaryProjects!AH545*$BD$234+  SummaryProjects!AH565*$BD$235+  SummaryProjects!AH585*$BD$236+  SummaryProjects!AH605*$BD$237,\"\"))","v":0},{"$f":"IF(AI253=\"\",0,IFERROR(SummaryProjects!AI25*$BD$208+  SummaryProjects!AI45*$BD$209+  SummaryProjects!AI65*$BD$210+  SummaryProjects!AI85*$BD$211+  SummaryProjects!AI105*$BD$212+  SummaryProjects!AI125*$BD$213+  SummaryProjects!AI145*$BD$214+  SummaryProjects!AI165*$BD$215+  SummaryProjects!AI185*$BD$216+  SummaryProjects!AI205*$BD$217+  SummaryProjects!AI225*$BD$218+  SummaryProjects!AI245*$BD$219+  SummaryProjects!AI265*$BD$220+  SummaryProjects!AI285*$BD$221+  SummaryProjects!AI305*$BD$222+  SummaryProjects!AI325*$BD$223+  SummaryProjects!AI345*$BD$224+  SummaryProjects!AI365*$BD$225+  SummaryProjects!AI385*$BD$226+  SummaryProjects!AI405*$BD$227+  SummaryProjects!AI425*$BD$228+  SummaryProjects!AI445*$BD$229+  SummaryProjects!AI465*$BD$230+  SummaryProjects!AI485*$BD$231+  SummaryProjects!AI505*$BD$232+  SummaryProjects!AI525*$BD$233+  SummaryProjects!AI545*$BD$234+  SummaryProjects!AI565*$BD$235+  SummaryProjects!AI585*$BD$236+  SummaryProjects!AI605*$BD$237,\"\"))","v":0},{"$f":"IF(AJ253=\"\",0,IFERROR(SummaryProjects!AJ25*$BD$208+  SummaryProjects!AJ45*$BD$209+  SummaryProjects!AJ65*$BD$210+  SummaryProjects!AJ85*$BD$211+  SummaryProjects!AJ105*$BD$212+  SummaryProjects!AJ125*$BD$213+  SummaryProjects!AJ145*$BD$214+  SummaryProjects!AJ165*$BD$215+  SummaryProjects!AJ185*$BD$216+  SummaryProjects!AJ205*$BD$217+  SummaryProjects!AJ225*$BD$218+  SummaryProjects!AJ245*$BD$219+  SummaryProjects!AJ265*$BD$220+  SummaryProjects!AJ285*$BD$221+  SummaryProjects!AJ305*$BD$222+  SummaryProjects!AJ325*$BD$223+  SummaryProjects!AJ345*$BD$224+  SummaryProjects!AJ365*$BD$225+  SummaryProjects!AJ385*$BD$226+  SummaryProjects!AJ405*$BD$227+  SummaryProjects!AJ425*$BD$228+  SummaryProjects!AJ445*$BD$229+  SummaryProjects!AJ465*$BD$230+  SummaryProjects!AJ485*$BD$231+  SummaryProjects!AJ505*$BD$232+  SummaryProjects!AJ525*$BD$233+  SummaryProjects!AJ545*$BD$234+  SummaryProjects!AJ565*$BD$235+  SummaryProjects!AJ585*$BD$236+  SummaryProjects!AJ605*$BD$237,\"\"))","v":0},{"$f":"IF(AK253=\"\",0,IFERROR(SummaryProjects!AK25*$BD$208+  SummaryProjects!AK45*$BD$209+  SummaryProjects!AK65*$BD$210+  SummaryProjects!AK85*$BD$211+  SummaryProjects!AK105*$BD$212+  SummaryProjects!AK125*$BD$213+  SummaryProjects!AK145*$BD$214+  SummaryProjects!AK165*$BD$215+  SummaryProjects!AK185*$BD$216+  SummaryProjects!AK205*$BD$217+  SummaryProjects!AK225*$BD$218+  SummaryProjects!AK245*$BD$219+  SummaryProjects!AK265*$BD$220+  SummaryProjects!AK285*$BD$221+  SummaryProjects!AK305*$BD$222+  SummaryProjects!AK325*$BD$223+  SummaryProjects!AK345*$BD$224+  SummaryProjects!AK365*$BD$225+  SummaryProjects!AK385*$BD$226+  SummaryProjects!AK405*$BD$227+  SummaryProjects!AK425*$BD$228+  SummaryProjects!AK445*$BD$229+  SummaryProjects!AK465*$BD$230+  SummaryProjects!AK485*$BD$231+  SummaryProjects!AK505*$BD$232+  SummaryProjects!AK525*$BD$233+  SummaryProjects!AK545*$BD$234+  SummaryProjects!AK565*$BD$235+  SummaryProjects!AK585*$BD$236+  SummaryProjects!AK605*$BD$237,\"\"))","v":0},{"$f":"IF(AL253=\"\",0,IFERROR(SummaryProjects!AL25*$BD$208+  SummaryProjects!AL45*$BD$209+  SummaryProjects!AL65*$BD$210+  SummaryProjects!AL85*$BD$211+  SummaryProjects!AL105*$BD$212+  SummaryProjects!AL125*$BD$213+  SummaryProjects!AL145*$BD$214+  SummaryProjects!AL165*$BD$215+  SummaryProjects!AL185*$BD$216+  SummaryProjects!AL205*$BD$217+  SummaryProjects!AL225*$BD$218+  SummaryProjects!AL245*$BD$219+  SummaryProjects!AL265*$BD$220+  SummaryProjects!AL285*$BD$221+  SummaryProjects!AL305*$BD$222+  SummaryProjects!AL325*$BD$223+  SummaryProjects!AL345*$BD$224+  SummaryProjects!AL365*$BD$225+  SummaryProjects!AL385*$BD$226+  SummaryProjects!AL405*$BD$227+  SummaryProjects!AL425*$BD$228+  SummaryProjects!AL445*$BD$229+  SummaryProjects!AL465*$BD$230+  SummaryProjects!AL485*$BD$231+  SummaryProjects!AL505*$BD$232+  SummaryProjects!AL525*$BD$233+  SummaryProjects!AL545*$BD$234+  SummaryProjects!AL565*$BD$235+  SummaryProjects!AL585*$BD$236+  SummaryProjects!AL605*$BD$237,\"\"))","v":0},{"$f":"IF(AM253=\"\",0,IFERROR(SummaryProjects!AM25*$BD$208+  SummaryProjects!AM45*$BD$209+  SummaryProjects!AM65*$BD$210+  SummaryProjects!AM85*$BD$211+  SummaryProjects!AM105*$BD$212+  SummaryProjects!AM125*$BD$213+  SummaryProjects!AM145*$BD$214+  SummaryProjects!AM165*$BD$215+  SummaryProjects!AM185*$BD$216+  SummaryProjects!AM205*$BD$217+  SummaryProjects!AM225*$BD$218+  SummaryProjects!AM245*$BD$219+  SummaryProjects!AM265*$BD$220+  SummaryProjects!AM285*$BD$221+  SummaryProjects!AM305*$BD$222+  SummaryProjects!AM325*$BD$223+  SummaryProjects!AM345*$BD$224+  SummaryProjects!AM365*$BD$225+  SummaryProjects!AM385*$BD$226+  SummaryProjects!AM405*$BD$227+  SummaryProjects!AM425*$BD$228+  SummaryProjects!AM445*$BD$229+  SummaryProjects!AM465*$BD$230+  SummaryProjects!AM485*$BD$231+  SummaryProjects!AM505*$BD$232+  SummaryProjects!AM525*$BD$233+  SummaryProjects!AM545*$BD$234+  SummaryProjects!AM565*$BD$235+  SummaryProjects!AM585*$BD$236+  SummaryProjects!AM605*$BD$237,\"\"))","v":0},{"$f":"IF(AN253=\"\",0,IFERROR(SummaryProjects!AN25*$BD$208+  SummaryProjects!AN45*$BD$209+  SummaryProjects!AN65*$BD$210+  SummaryProjects!AN85*$BD$211+  SummaryProjects!AN105*$BD$212+  SummaryProjects!AN125*$BD$213+  SummaryProjects!AN145*$BD$214+  SummaryProjects!AN165*$BD$215+  SummaryProjects!AN185*$BD$216+  SummaryProjects!AN205*$BD$217+  SummaryProjects!AN225*$BD$218+  SummaryProjects!AN245*$BD$219+  SummaryProjects!AN265*$BD$220+  SummaryProjects!AN285*$BD$221+  SummaryProjects!AN305*$BD$222+  SummaryProjects!AN325*$BD$223+  SummaryProjects!AN345*$BD$224+  SummaryProjects!AN365*$BD$225+  SummaryProjects!AN385*$BD$226+  SummaryProjects!AN405*$BD$227+  SummaryProjects!AN425*$BD$228+  SummaryProjects!AN445*$BD$229+  SummaryProjects!AN465*$BD$230+  SummaryProjects!AN485*$BD$231+  SummaryProjects!AN505*$BD$232+  SummaryProjects!AN525*$BD$233+  SummaryProjects!AN545*$BD$234+  SummaryProjects!AN565*$BD$235+  SummaryProjects!AN585*$BD$236+  SummaryProjects!AN605*$BD$237,\"\"))","v":0},{"$f":"IF(AO253=\"\",0,IFERROR(SummaryProjects!AO25*$BD$208+  SummaryProjects!AO45*$BD$209+  SummaryProjects!AO65*$BD$210+  SummaryProjects!AO85*$BD$211+  SummaryProjects!AO105*$BD$212+  SummaryProjects!AO125*$BD$213+  SummaryProjects!AO145*$BD$214+  SummaryProjects!AO165*$BD$215+  SummaryProjects!AO185*$BD$216+  SummaryProjects!AO205*$BD$217+  SummaryProjects!AO225*$BD$218+  SummaryProjects!AO245*$BD$219+  SummaryProjects!AO265*$BD$220+  SummaryProjects!AO285*$BD$221+  SummaryProjects!AO305*$BD$222+  SummaryProjects!AO325*$BD$223+  SummaryProjects!AO345*$BD$224+  SummaryProjects!AO365*$BD$225+  SummaryProjects!AO385*$BD$226+  SummaryProjects!AO405*$BD$227+  SummaryProjects!AO425*$BD$228+  SummaryProjects!AO445*$BD$229+  SummaryProjects!AO465*$BD$230+  SummaryProjects!AO485*$BD$231+  SummaryProjects!AO505*$BD$232+  SummaryProjects!AO525*$BD$233+  SummaryProjects!AO545*$BD$234+  SummaryProjects!AO565*$BD$235+  SummaryProjects!AO585*$BD$236+  SummaryProjects!AO605*$BD$237,\"\"))","v":0},{"$f":"IF(AP253=\"\",0,IFERROR(SummaryProjects!AP25*$BD$208+  SummaryProjects!AP45*$BD$209+  SummaryProjects!AP65*$BD$210+  SummaryProjects!AP85*$BD$211+  SummaryProjects!AP105*$BD$212+  SummaryProjects!AP125*$BD$213+  SummaryProjects!AP145*$BD$214+  SummaryProjects!AP165*$BD$215+  SummaryProjects!AP185*$BD$216+  SummaryProjects!AP205*$BD$217+  SummaryProjects!AP225*$BD$218+  SummaryProjects!AP245*$BD$219+  SummaryProjects!AP265*$BD$220+  SummaryProjects!AP285*$BD$221+  SummaryProjects!AP305*$BD$222+  SummaryProjects!AP325*$BD$223+  SummaryProjects!AP345*$BD$224+  SummaryProjects!AP365*$BD$225+  SummaryProjects!AP385*$BD$226+  SummaryProjects!AP405*$BD$227+  SummaryProjects!AP425*$BD$228+  SummaryProjects!AP445*$BD$229+  SummaryProjects!AP465*$BD$230+  SummaryProjects!AP485*$BD$231+  SummaryProjects!AP505*$BD$232+  SummaryProjects!AP525*$BD$233+  SummaryProjects!AP545*$BD$234+  SummaryProjects!AP565*$BD$235+  SummaryProjects!AP585*$BD$236+  SummaryProjects!AP605*$BD$237,\"\"))","v":0},{"$f":"IF(AQ253=\"\",0,IFERROR(SummaryProjects!AQ25*$BD$208+  SummaryProjects!AQ45*$BD$209+  SummaryProjects!AQ65*$BD$210+  SummaryProjects!AQ85*$BD$211+  SummaryProjects!AQ105*$BD$212+  SummaryProjects!AQ125*$BD$213+  SummaryProjects!AQ145*$BD$214+  SummaryProjects!AQ165*$BD$215+  SummaryProjects!AQ185*$BD$216+  SummaryProjects!AQ205*$BD$217+  SummaryProjects!AQ225*$BD$218+  SummaryProjects!AQ245*$BD$219+  SummaryProjects!AQ265*$BD$220+  SummaryProjects!AQ285*$BD$221+  SummaryProjects!AQ305*$BD$222+  SummaryProjects!AQ325*$BD$223+  SummaryProjects!AQ345*$BD$224+  SummaryProjects!AQ365*$BD$225+  SummaryProjects!AQ385*$BD$226+  SummaryProjects!AQ405*$BD$227+  SummaryProjects!AQ425*$BD$228+  SummaryProjects!AQ445*$BD$229+  SummaryProjects!AQ465*$BD$230+  SummaryProjects!AQ485*$BD$231+  SummaryProjects!AQ505*$BD$232+  SummaryProjects!AQ525*$BD$233+  SummaryProjects!AQ545*$BD$234+  SummaryProjects!AQ565*$BD$235+  SummaryProjects!AQ585*$BD$236+  SummaryProjects!AQ605*$BD$237,\"\"))","v":0},{"$f":"IF(AR253=\"\",0,IFERROR(SummaryProjects!AR25*$BD$208+  SummaryProjects!AR45*$BD$209+  SummaryProjects!AR65*$BD$210+  SummaryProjects!AR85*$BD$211+  SummaryProjects!AR105*$BD$212+  SummaryProjects!AR125*$BD$213+  SummaryProjects!AR145*$BD$214+  SummaryProjects!AR165*$BD$215+  SummaryProjects!AR185*$BD$216+  SummaryProjects!AR205*$BD$217+  SummaryProjects!AR225*$BD$218+  SummaryProjects!AR245*$BD$219+  SummaryProjects!AR265*$BD$220+  SummaryProjects!AR285*$BD$221+  SummaryProjects!AR305*$BD$222+  SummaryProjects!AR325*$BD$223+  SummaryProjects!AR345*$BD$224+  SummaryProjects!AR365*$BD$225+  SummaryProjects!AR385*$BD$226+  SummaryProjects!AR405*$BD$227+  SummaryProjects!AR425*$BD$228+  SummaryProjects!AR445*$BD$229+  SummaryProjects!AR465*$BD$230+  SummaryProjects!AR485*$BD$231+  SummaryProjects!AR505*$BD$232+  SummaryProjects!AR525*$BD$233+  SummaryProjects!AR545*$BD$234+  SummaryProjects!AR565*$BD$235+  SummaryProjects!AR585*$BD$236+  SummaryProjects!AR605*$BD$237,\"\"))","v":0},{"$f":"IF(AS253=\"\",0,IFERROR(SummaryProjects!AS25*$BD$208+  SummaryProjects!AS45*$BD$209+  SummaryProjects!AS65*$BD$210+  SummaryProjects!AS85*$BD$211+  SummaryProjects!AS105*$BD$212+  SummaryProjects!AS125*$BD$213+  SummaryProjects!AS145*$BD$214+  SummaryProjects!AS165*$BD$215+  SummaryProjects!AS185*$BD$216+  SummaryProjects!AS205*$BD$217+  SummaryProjects!AS225*$BD$218+  SummaryProjects!AS245*$BD$219+  SummaryProjects!AS265*$BD$220+  SummaryProjects!AS285*$BD$221+  SummaryProjects!AS305*$BD$222+  SummaryProjects!AS325*$BD$223+  SummaryProjects!AS345*$BD$224+  SummaryProjects!AS365*$BD$225+  SummaryProjects!AS385*$BD$226+  SummaryProjects!AS405*$BD$227+  SummaryProjects!AS425*$BD$228+  SummaryProjects!AS445*$BD$229+  SummaryProjects!AS465*$BD$230+  SummaryProjects!AS485*$BD$231+  SummaryProjects!AS505*$BD$232+  SummaryProjects!AS525*$BD$233+  SummaryProjects!AS545*$BD$234+  SummaryProjects!AS565*$BD$235+  SummaryProjects!AS585*$BD$236+  SummaryProjects!AS605*$BD$237,\"\"))","v":0},{"$f":"IF(AT253=\"\",0,IFERROR(SummaryProjects!AT25*$BD$208+  SummaryProjects!AT45*$BD$209+  SummaryProjects!AT65*$BD$210+  SummaryProjects!AT85*$BD$211+  SummaryProjects!AT105*$BD$212+  SummaryProjects!AT125*$BD$213+  SummaryProjects!AT145*$BD$214+  SummaryProjects!AT165*$BD$215+  SummaryProjects!AT185*$BD$216+  SummaryProjects!AT205*$BD$217+  SummaryProjects!AT225*$BD$218+  SummaryProjects!AT245*$BD$219+  SummaryProjects!AT265*$BD$220+  SummaryProjects!AT285*$BD$221+  SummaryProjects!AT305*$BD$222+  SummaryProjects!AT325*$BD$223+  SummaryProjects!AT345*$BD$224+  SummaryProjects!AT365*$BD$225+  SummaryProjects!AT385*$BD$226+  SummaryProjects!AT405*$BD$227+  SummaryProjects!AT425*$BD$228+  SummaryProjects!AT445*$BD$229+  SummaryProjects!AT465*$BD$230+  SummaryProjects!AT485*$BD$231+  SummaryProjects!AT505*$BD$232+  SummaryProjects!AT525*$BD$233+  SummaryProjects!AT545*$BD$234+  SummaryProjects!AT565*$BD$235+  SummaryProjects!AT585*$BD$236+  SummaryProjects!AT605*$BD$237,\"\"))","v":0},{"$f":"IF(AU253=\"\",0,IFERROR(SummaryProjects!AU25*$BD$208+  SummaryProjects!AU45*$BD$209+  SummaryProjects!AU65*$BD$210+  SummaryProjects!AU85*$BD$211+  SummaryProjects!AU105*$BD$212+  SummaryProjects!AU125*$BD$213+  SummaryProjects!AU145*$BD$214+  SummaryProjects!AU165*$BD$215+  SummaryProjects!AU185*$BD$216+  SummaryProjects!AU205*$BD$217+  SummaryProjects!AU225*$BD$218+  SummaryProjects!AU245*$BD$219+  SummaryProjects!AU265*$BD$220+  SummaryProjects!AU285*$BD$221+  SummaryProjects!AU305*$BD$222+  SummaryProjects!AU325*$BD$223+  SummaryProjects!AU345*$BD$224+  SummaryProjects!AU365*$BD$225+  SummaryProjects!AU385*$BD$226+  SummaryProjects!AU405*$BD$227+  SummaryProjects!AU425*$BD$228+  SummaryProjects!AU445*$BD$229+  SummaryProjects!AU465*$BD$230+  SummaryProjects!AU485*$BD$231+  SummaryProjects!AU505*$BD$232+  SummaryProjects!AU525*$BD$233+  SummaryProjects!AU545*$BD$234+  SummaryProjects!AU565*$BD$235+  SummaryProjects!AU585*$BD$236+  SummaryProjects!AU605*$BD$237,\"\"))","v":0},{"$f":"IF(AV253=\"\",0,IFERROR(SummaryProjects!AV25*$BD$208+  SummaryProjects!AV45*$BD$209+  SummaryProjects!AV65*$BD$210+  SummaryProjects!AV85*$BD$211+  SummaryProjects!AV105*$BD$212+  SummaryProjects!AV125*$BD$213+  SummaryProjects!AV145*$BD$214+  SummaryProjects!AV165*$BD$215+  SummaryProjects!AV185*$BD$216+  SummaryProjects!AV205*$BD$217+  SummaryProjects!AV225*$BD$218+  SummaryProjects!AV245*$BD$219+  SummaryProjects!AV265*$BD$220+  SummaryProjects!AV285*$BD$221+  SummaryProjects!AV305*$BD$222+  SummaryProjects!AV325*$BD$223+  SummaryProjects!AV345*$BD$224+  SummaryProjects!AV365*$BD$225+  SummaryProjects!AV385*$BD$226+  SummaryProjects!AV405*$BD$227+  SummaryProjects!AV425*$BD$228+  SummaryProjects!AV445*$BD$229+  SummaryProjects!AV465*$BD$230+  SummaryProjects!AV485*$BD$231+  SummaryProjects!AV505*$BD$232+  SummaryProjects!AV525*$BD$233+  SummaryProjects!AV545*$BD$234+  SummaryProjects!AV565*$BD$235+  SummaryProjects!AV585*$BD$236+  SummaryProjects!AV605*$BD$237,\"\"))","v":0},{"$f":"IF(AW253=\"\",0,IFERROR(SummaryProjects!AW25*$BD$208+  SummaryProjects!AW45*$BD$209+  SummaryProjects!AW65*$BD$210+  SummaryProjects!AW85*$BD$211+  SummaryProjects!AW105*$BD$212+  SummaryProjects!AW125*$BD$213+  SummaryProjects!AW145*$BD$214+  SummaryProjects!AW165*$BD$215+  SummaryProjects!AW185*$BD$216+  SummaryProjects!AW205*$BD$217+  SummaryProjects!AW225*$BD$218+  SummaryProjects!AW245*$BD$219+  SummaryProjects!AW265*$BD$220+  SummaryProjects!AW285*$BD$221+  SummaryProjects!AW305*$BD$222+  SummaryProjects!AW325*$BD$223+  SummaryProjects!AW345*$BD$224+  SummaryProjects!AW365*$BD$225+  SummaryProjects!AW385*$BD$226+  SummaryProjects!AW405*$BD$227+  SummaryProjects!AW425*$BD$228+  SummaryProjects!AW445*$BD$229+  SummaryProjects!AW465*$BD$230+  SummaryProjects!AW485*$BD$231+  SummaryProjects!AW505*$BD$232+  SummaryProjects!AW525*$BD$233+  SummaryProjects!AW545*$BD$234+  SummaryProjects!AW565*$BD$235+  SummaryProjects!AW585*$BD$236+  SummaryProjects!AW605*$BD$237,\"\"))","v":0},{"$f":"IF(AX253=\"\",0,IFERROR(SummaryProjects!AX25*$BD$208+  SummaryProjects!AX45*$BD$209+  SummaryProjects!AX65*$BD$210+  SummaryProjects!AX85*$BD$211+  SummaryProjects!AX105*$BD$212+  SummaryProjects!AX125*$BD$213+  SummaryProjects!AX145*$BD$214+  SummaryProjects!AX165*$BD$215+  SummaryProjects!AX185*$BD$216+  SummaryProjects!AX205*$BD$217+  SummaryProjects!AX225*$BD$218+  SummaryProjects!AX245*$BD$219+  SummaryProjects!AX265*$BD$220+  SummaryProjects!AX285*$BD$221+  SummaryProjects!AX305*$BD$222+  SummaryProjects!AX325*$BD$223+  SummaryProjects!AX345*$BD$224+  SummaryProjects!AX365*$BD$225+  SummaryProjects!AX385*$BD$226+  SummaryProjects!AX405*$BD$227+  SummaryProjects!AX425*$BD$228+  SummaryProjects!AX445*$BD$229+  SummaryProjects!AX465*$BD$230+  SummaryProjects!AX485*$BD$231+  SummaryProjects!AX505*$BD$232+  SummaryProjects!AX525*$BD$233+  SummaryProjects!AX545*$BD$234+  SummaryProjects!AX565*$BD$235+  SummaryProjects!AX585*$BD$236+  SummaryProjects!AX605*$BD$237,\"\"))","v":0},{"$f":"IF(AY253=\"\",0,IFERROR(SummaryProjects!AY25*$BD$208+  SummaryProjects!AY45*$BD$209+  SummaryProjects!AY65*$BD$210+  SummaryProjects!AY85*$BD$211+  SummaryProjects!AY105*$BD$212+  SummaryProjects!AY125*$BD$213+  SummaryProjects!AY145*$BD$214+  SummaryProjects!AY165*$BD$215+  SummaryProjects!AY185*$BD$216+  SummaryProjects!AY205*$BD$217+  SummaryProjects!AY225*$BD$218+  SummaryProjects!AY245*$BD$219+  SummaryProjects!AY265*$BD$220+  SummaryProjects!AY285*$BD$221+  SummaryProjects!AY305*$BD$222+  SummaryProjects!AY325*$BD$223+  SummaryProjects!AY345*$BD$224+  SummaryProjects!AY365*$BD$225+  SummaryProjects!AY385*$BD$226+  SummaryProjects!AY405*$BD$227+  SummaryProjects!AY425*$BD$228+  SummaryProjects!AY445*$BD$229+  SummaryProjects!AY465*$BD$230+  SummaryProjects!AY485*$BD$231+  SummaryProjects!AY505*$BD$232+  SummaryProjects!AY525*$BD$233+  SummaryProjects!AY545*$BD$234+  SummaryProjects!AY565*$BD$235+  SummaryProjects!AY585*$BD$236+  SummaryProjects!AY605*$BD$237,\"\"))","v":0},{"$f":"IF(AZ253=\"\",0,IFERROR(SummaryProjects!AZ25*$BD$208+  SummaryProjects!AZ45*$BD$209+  SummaryProjects!AZ65*$BD$210+  SummaryProjects!AZ85*$BD$211+  SummaryProjects!AZ105*$BD$212+  SummaryProjects!AZ125*$BD$213+  SummaryProjects!AZ145*$BD$214+  SummaryProjects!AZ165*$BD$215+  SummaryProjects!AZ185*$BD$216+  SummaryProjects!AZ205*$BD$217+  SummaryProjects!AZ225*$BD$218+  SummaryProjects!AZ245*$BD$219+  SummaryProjects!AZ265*$BD$220+  SummaryProjects!AZ285*$BD$221+  SummaryProjects!AZ305*$BD$222+  SummaryProjects!AZ325*$BD$223+  SummaryProjects!AZ345*$BD$224+  SummaryProjects!AZ365*$BD$225+  SummaryProjects!AZ385*$BD$226+  SummaryProjects!AZ405*$BD$227+  SummaryProjects!AZ425*$BD$228+  SummaryProjects!AZ445*$BD$229+  SummaryProjects!AZ465*$BD$230+  SummaryProjects!AZ485*$BD$231+  SummaryProjects!AZ505*$BD$232+  SummaryProjects!AZ525*$BD$233+  SummaryProjects!AZ545*$BD$234+  SummaryProjects!AZ565*$BD$235+  SummaryProjects!AZ585*$BD$236+  SummaryProjects!AZ605*$BD$237,\"\"))","v":0},null,null,4,0,"","P4",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG210, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Non-financial liabilities PPPs",null,{"$f":"IF(C254=\"\",0,IFERROR(SummaryProjects!C26*$BD$208+  SummaryProjects!C46*$BD$209+  SummaryProjects!C66*$BD$210+  SummaryProjects!C86*$BD$211+  SummaryProjects!C106*$BD$212+  SummaryProjects!C126*$BD$213+  SummaryProjects!C146*$BD$214+  SummaryProjects!C166*$BD$215+  SummaryProjects!C186*$BD$216+  SummaryProjects!C206*$BD$217+  SummaryProjects!C226*$BD$218+  SummaryProjects!C246*$BD$219+  SummaryProjects!C266*$BD$220+  SummaryProjects!C286*$BD$221+  SummaryProjects!C306*$BD$222+  SummaryProjects!C326*$BD$223+  SummaryProjects!C346*$BD$224+  SummaryProjects!C366*$BD$225+  SummaryProjects!C386*$BD$226+  SummaryProjects!C406*$BD$227+  SummaryProjects!C426*$BD$228+  SummaryProjects!C446*$BD$229+  SummaryProjects!C466*$BD$230+  SummaryProjects!C486*$BD$231+  SummaryProjects!C506*$BD$232+  SummaryProjects!C526*$BD$233+  SummaryProjects!C546*$BD$234+  SummaryProjects!C566*$BD$235+  SummaryProjects!C586*$BD$236+  SummaryProjects!C606*$BD$237,\"\"))","v":0},{"$f":"IF(D254=\"\",0,IFERROR(SummaryProjects!D26*$BD$208+  SummaryProjects!D46*$BD$209+  SummaryProjects!D66*$BD$210+  SummaryProjects!D86*$BD$211+  SummaryProjects!D106*$BD$212+  SummaryProjects!D126*$BD$213+  SummaryProjects!D146*$BD$214+  SummaryProjects!D166*$BD$215+  SummaryProjects!D186*$BD$216+  SummaryProjects!D206*$BD$217+  SummaryProjects!D226*$BD$218+  SummaryProjects!D246*$BD$219+  SummaryProjects!D266*$BD$220+  SummaryProjects!D286*$BD$221+  SummaryProjects!D306*$BD$222+  SummaryProjects!D326*$BD$223+  SummaryProjects!D346*$BD$224+  SummaryProjects!D366*$BD$225+  SummaryProjects!D386*$BD$226+  SummaryProjects!D406*$BD$227+  SummaryProjects!D426*$BD$228+  SummaryProjects!D446*$BD$229+  SummaryProjects!D466*$BD$230+  SummaryProjects!D486*$BD$231+  SummaryProjects!D506*$BD$232+  SummaryProjects!D526*$BD$233+  SummaryProjects!D546*$BD$234+  SummaryProjects!D566*$BD$235+  SummaryProjects!D586*$BD$236+  SummaryProjects!D606*$BD$237,\"\"))","v":0},{"$f":"IF(E254=\"\",0,IFERROR(SummaryProjects!E26*$BD$208+  SummaryProjects!E46*$BD$209+  SummaryProjects!E66*$BD$210+  SummaryProjects!E86*$BD$211+  SummaryProjects!E106*$BD$212+  SummaryProjects!E126*$BD$213+  SummaryProjects!E146*$BD$214+  SummaryProjects!E166*$BD$215+  SummaryProjects!E186*$BD$216+  SummaryProjects!E206*$BD$217+  SummaryProjects!E226*$BD$218+  SummaryProjects!E246*$BD$219+  SummaryProjects!E266*$BD$220+  SummaryProjects!E286*$BD$221+  SummaryProjects!E306*$BD$222+  SummaryProjects!E326*$BD$223+  SummaryProjects!E346*$BD$224+  SummaryProjects!E366*$BD$225+  SummaryProjects!E386*$BD$226+  SummaryProjects!E406*$BD$227+  SummaryProjects!E426*$BD$228+  SummaryProjects!E446*$BD$229+  SummaryProjects!E466*$BD$230+  SummaryProjects!E486*$BD$231+  SummaryProjects!E506*$BD$232+  SummaryProjects!E526*$BD$233+  SummaryProjects!E546*$BD$234+  SummaryProjects!E566*$BD$235+  SummaryProjects!E586*$BD$236+  SummaryProjects!E606*$BD$237,\"\"))","v":0},{"$f":"IF(F254=\"\",0,IFERROR(SummaryProjects!F26*$BD$208+  SummaryProjects!F46*$BD$209+  SummaryProjects!F66*$BD$210+  SummaryProjects!F86*$BD$211+  SummaryProjects!F106*$BD$212+  SummaryProjects!F126*$BD$213+  SummaryProjects!F146*$BD$214+  SummaryProjects!F166*$BD$215+  SummaryProjects!F186*$BD$216+  SummaryProjects!F206*$BD$217+  SummaryProjects!F226*$BD$218+  SummaryProjects!F246*$BD$219+  SummaryProjects!F266*$BD$220+  SummaryProjects!F286*$BD$221+  SummaryProjects!F306*$BD$222+  SummaryProjects!F326*$BD$223+  SummaryProjects!F346*$BD$224+  SummaryProjects!F366*$BD$225+  SummaryProjects!F386*$BD$226+  SummaryProjects!F406*$BD$227+  SummaryProjects!F426*$BD$228+  SummaryProjects!F446*$BD$229+  SummaryProjects!F466*$BD$230+  SummaryProjects!F486*$BD$231+  SummaryProjects!F506*$BD$232+  SummaryProjects!F526*$BD$233+  SummaryProjects!F546*$BD$234+  SummaryProjects!F566*$BD$235+  SummaryProjects!F586*$BD$236+  SummaryProjects!F606*$BD$237,\"\"))","v":0},{"$f":"IF(G254=\"\",0,IFERROR(SummaryProjects!G26*$BD$208+  SummaryProjects!G46*$BD$209+  SummaryProjects!G66*$BD$210+  SummaryProjects!G86*$BD$211+  SummaryProjects!G106*$BD$212+  SummaryProjects!G126*$BD$213+  SummaryProjects!G146*$BD$214+  SummaryProjects!G166*$BD$215+  SummaryProjects!G186*$BD$216+  SummaryProjects!G206*$BD$217+  SummaryProjects!G226*$BD$218+  SummaryProjects!G246*$BD$219+  SummaryProjects!G266*$BD$220+  SummaryProjects!G286*$BD$221+  SummaryProjects!G306*$BD$222+  SummaryProjects!G326*$BD$223+  SummaryProjects!G346*$BD$224+  SummaryProjects!G366*$BD$225+  SummaryProjects!G386*$BD$226+  SummaryProjects!G406*$BD$227+  SummaryProjects!G426*$BD$228+  SummaryProjects!G446*$BD$229+  SummaryProjects!G466*$BD$230+  SummaryProjects!G486*$BD$231+  SummaryProjects!G506*$BD$232+  SummaryProjects!G526*$BD$233+  SummaryProjects!G546*$BD$234+  SummaryProjects!G566*$BD$235+  SummaryProjects!G586*$BD$236+  SummaryProjects!G606*$BD$237,\"\"))","v":0},{"$f":"IF(H254=\"\",0,IFERROR(SummaryProjects!H26*$BD$208+  SummaryProjects!H46*$BD$209+  SummaryProjects!H66*$BD$210+  SummaryProjects!H86*$BD$211+  SummaryProjects!H106*$BD$212+  SummaryProjects!H126*$BD$213+  SummaryProjects!H146*$BD$214+  SummaryProjects!H166*$BD$215+  SummaryProjects!H186*$BD$216+  SummaryProjects!H206*$BD$217+  SummaryProjects!H226*$BD$218+  SummaryProjects!H246*$BD$219+  SummaryProjects!H266*$BD$220+  SummaryProjects!H286*$BD$221+  SummaryProjects!H306*$BD$222+  SummaryProjects!H326*$BD$223+  SummaryProjects!H346*$BD$224+  SummaryProjects!H366*$BD$225+  SummaryProjects!H386*$BD$226+  SummaryProjects!H406*$BD$227+  SummaryProjects!H426*$BD$228+  SummaryProjects!H446*$BD$229+  SummaryProjects!H466*$BD$230+  SummaryProjects!H486*$BD$231+  SummaryProjects!H506*$BD$232+  SummaryProjects!H526*$BD$233+  SummaryProjects!H546*$BD$234+  SummaryProjects!H566*$BD$235+  SummaryProjects!H586*$BD$236+  SummaryProjects!H606*$BD$237,\"\"))","v":0},{"$f":"IF(I254=\"\",0,IFERROR(SummaryProjects!I26*$BD$208+  SummaryProjects!I46*$BD$209+  SummaryProjects!I66*$BD$210+  SummaryProjects!I86*$BD$211+  SummaryProjects!I106*$BD$212+  SummaryProjects!I126*$BD$213+  SummaryProjects!I146*$BD$214+  SummaryProjects!I166*$BD$215+  SummaryProjects!I186*$BD$216+  SummaryProjects!I206*$BD$217+  SummaryProjects!I226*$BD$218+  SummaryProjects!I246*$BD$219+  SummaryProjects!I266*$BD$220+  SummaryProjects!I286*$BD$221+  SummaryProjects!I306*$BD$222+  SummaryProjects!I326*$BD$223+  SummaryProjects!I346*$BD$224+  SummaryProjects!I366*$BD$225+  SummaryProjects!I386*$BD$226+  SummaryProjects!I406*$BD$227+  SummaryProjects!I426*$BD$228+  SummaryProjects!I446*$BD$229+  SummaryProjects!I466*$BD$230+  SummaryProjects!I486*$BD$231+  SummaryProjects!I506*$BD$232+  SummaryProjects!I526*$BD$233+  SummaryProjects!I546*$BD$234+  SummaryProjects!I566*$BD$235+  SummaryProjects!I586*$BD$236+  SummaryProjects!I606*$BD$237,\"\"))","v":0},{"$f":"IF(J254=\"\",0,IFERROR(SummaryProjects!J26*$BD$208+  SummaryProjects!J46*$BD$209+  SummaryProjects!J66*$BD$210+  SummaryProjects!J86*$BD$211+  SummaryProjects!J106*$BD$212+  SummaryProjects!J126*$BD$213+  SummaryProjects!J146*$BD$214+  SummaryProjects!J166*$BD$215+  SummaryProjects!J186*$BD$216+  SummaryProjects!J206*$BD$217+  SummaryProjects!J226*$BD$218+  SummaryProjects!J246*$BD$219+  SummaryProjects!J266*$BD$220+  SummaryProjects!J286*$BD$221+  SummaryProjects!J306*$BD$222+  SummaryProjects!J326*$BD$223+  SummaryProjects!J346*$BD$224+  SummaryProjects!J366*$BD$225+  SummaryProjects!J386*$BD$226+  SummaryProjects!J406*$BD$227+  SummaryProjects!J426*$BD$228+  SummaryProjects!J446*$BD$229+  SummaryProjects!J466*$BD$230+  SummaryProjects!J486*$BD$231+  SummaryProjects!J506*$BD$232+  SummaryProjects!J526*$BD$233+  SummaryProjects!J546*$BD$234+  SummaryProjects!J566*$BD$235+  SummaryProjects!J586*$BD$236+  SummaryProjects!J606*$BD$237,\"\"))","v":0},{"$f":"IF(K254=\"\",0,IFERROR(SummaryProjects!K26*$BD$208+  SummaryProjects!K46*$BD$209+  SummaryProjects!K66*$BD$210+  SummaryProjects!K86*$BD$211+  SummaryProjects!K106*$BD$212+  SummaryProjects!K126*$BD$213+  SummaryProjects!K146*$BD$214+  SummaryProjects!K166*$BD$215+  SummaryProjects!K186*$BD$216+  SummaryProjects!K206*$BD$217+  SummaryProjects!K226*$BD$218+  SummaryProjects!K246*$BD$219+  SummaryProjects!K266*$BD$220+  SummaryProjects!K286*$BD$221+  SummaryProjects!K306*$BD$222+  SummaryProjects!K326*$BD$223+  SummaryProjects!K346*$BD$224+  SummaryProjects!K366*$BD$225+  SummaryProjects!K386*$BD$226+  SummaryProjects!K406*$BD$227+  SummaryProjects!K426*$BD$228+  SummaryProjects!K446*$BD$229+  SummaryProjects!K466*$BD$230+  SummaryProjects!K486*$BD$231+  SummaryProjects!K506*$BD$232+  SummaryProjects!K526*$BD$233+  SummaryProjects!K546*$BD$234+  SummaryProjects!K566*$BD$235+  SummaryProjects!K586*$BD$236+  SummaryProjects!K606*$BD$237,\"\"))","v":0},{"$f":"IF(L254=\"\",0,IFERROR(SummaryProjects!L26*$BD$208+  SummaryProjects!L46*$BD$209+  SummaryProjects!L66*$BD$210+  SummaryProjects!L86*$BD$211+  SummaryProjects!L106*$BD$212+  SummaryProjects!L126*$BD$213+  SummaryProjects!L146*$BD$214+  SummaryProjects!L166*$BD$215+  SummaryProjects!L186*$BD$216+  SummaryProjects!L206*$BD$217+  SummaryProjects!L226*$BD$218+  SummaryProjects!L246*$BD$219+  SummaryProjects!L266*$BD$220+  SummaryProjects!L286*$BD$221+  SummaryProjects!L306*$BD$222+  SummaryProjects!L326*$BD$223+  SummaryProjects!L346*$BD$224+  SummaryProjects!L366*$BD$225+  SummaryProjects!L386*$BD$226+  SummaryProjects!L406*$BD$227+  SummaryProjects!L426*$BD$228+  SummaryProjects!L446*$BD$229+  SummaryProjects!L466*$BD$230+  SummaryProjects!L486*$BD$231+  SummaryProjects!L506*$BD$232+  SummaryProjects!L526*$BD$233+  SummaryProjects!L546*$BD$234+  SummaryProjects!L566*$BD$235+  SummaryProjects!L586*$BD$236+  SummaryProjects!L606*$BD$237,\"\"))","v":0},{"$f":"IF(M254=\"\",0,IFERROR(SummaryProjects!M26*$BD$208+  SummaryProjects!M46*$BD$209+  SummaryProjects!M66*$BD$210+  SummaryProjects!M86*$BD$211+  SummaryProjects!M106*$BD$212+  SummaryProjects!M126*$BD$213+  SummaryProjects!M146*$BD$214+  SummaryProjects!M166*$BD$215+  SummaryProjects!M186*$BD$216+  SummaryProjects!M206*$BD$217+  SummaryProjects!M226*$BD$218+  SummaryProjects!M246*$BD$219+  SummaryProjects!M266*$BD$220+  SummaryProjects!M286*$BD$221+  SummaryProjects!M306*$BD$222+  SummaryProjects!M326*$BD$223+  SummaryProjects!M346*$BD$224+  SummaryProjects!M366*$BD$225+  SummaryProjects!M386*$BD$226+  SummaryProjects!M406*$BD$227+  SummaryProjects!M426*$BD$228+  SummaryProjects!M446*$BD$229+  SummaryProjects!M466*$BD$230+  SummaryProjects!M486*$BD$231+  SummaryProjects!M506*$BD$232+  SummaryProjects!M526*$BD$233+  SummaryProjects!M546*$BD$234+  SummaryProjects!M566*$BD$235+  SummaryProjects!M586*$BD$236+  SummaryProjects!M606*$BD$237,\"\"))","v":0},{"$f":"IF(N254=\"\",0,IFERROR(SummaryProjects!N26*$BD$208+  SummaryProjects!N46*$BD$209+  SummaryProjects!N66*$BD$210+  SummaryProjects!N86*$BD$211+  SummaryProjects!N106*$BD$212+  SummaryProjects!N126*$BD$213+  SummaryProjects!N146*$BD$214+  SummaryProjects!N166*$BD$215+  SummaryProjects!N186*$BD$216+  SummaryProjects!N206*$BD$217+  SummaryProjects!N226*$BD$218+  SummaryProjects!N246*$BD$219+  SummaryProjects!N266*$BD$220+  SummaryProjects!N286*$BD$221+  SummaryProjects!N306*$BD$222+  SummaryProjects!N326*$BD$223+  SummaryProjects!N346*$BD$224+  SummaryProjects!N366*$BD$225+  SummaryProjects!N386*$BD$226+  SummaryProjects!N406*$BD$227+  SummaryProjects!N426*$BD$228+  SummaryProjects!N446*$BD$229+  SummaryProjects!N466*$BD$230+  SummaryProjects!N486*$BD$231+  SummaryProjects!N506*$BD$232+  SummaryProjects!N526*$BD$233+  SummaryProjects!N546*$BD$234+  SummaryProjects!N566*$BD$235+  SummaryProjects!N586*$BD$236+  SummaryProjects!N606*$BD$237,\"\"))","v":0},{"$f":"IF(O254=\"\",0,IFERROR(SummaryProjects!O26*$BD$208+  SummaryProjects!O46*$BD$209+  SummaryProjects!O66*$BD$210+  SummaryProjects!O86*$BD$211+  SummaryProjects!O106*$BD$212+  SummaryProjects!O126*$BD$213+  SummaryProjects!O146*$BD$214+  SummaryProjects!O166*$BD$215+  SummaryProjects!O186*$BD$216+  SummaryProjects!O206*$BD$217+  SummaryProjects!O226*$BD$218+  SummaryProjects!O246*$BD$219+  SummaryProjects!O266*$BD$220+  SummaryProjects!O286*$BD$221+  SummaryProjects!O306*$BD$222+  SummaryProjects!O326*$BD$223+  SummaryProjects!O346*$BD$224+  SummaryProjects!O366*$BD$225+  SummaryProjects!O386*$BD$226+  SummaryProjects!O406*$BD$227+  SummaryProjects!O426*$BD$228+  SummaryProjects!O446*$BD$229+  SummaryProjects!O466*$BD$230+  SummaryProjects!O486*$BD$231+  SummaryProjects!O506*$BD$232+  SummaryProjects!O526*$BD$233+  SummaryProjects!O546*$BD$234+  SummaryProjects!O566*$BD$235+  SummaryProjects!O586*$BD$236+  SummaryProjects!O606*$BD$237,\"\"))","v":0},{"$f":"IF(P254=\"\",0,IFERROR(SummaryProjects!P26*$BD$208+  SummaryProjects!P46*$BD$209+  SummaryProjects!P66*$BD$210+  SummaryProjects!P86*$BD$211+  SummaryProjects!P106*$BD$212+  SummaryProjects!P126*$BD$213+  SummaryProjects!P146*$BD$214+  SummaryProjects!P166*$BD$215+  SummaryProjects!P186*$BD$216+  SummaryProjects!P206*$BD$217+  SummaryProjects!P226*$BD$218+  SummaryProjects!P246*$BD$219+  SummaryProjects!P266*$BD$220+  SummaryProjects!P286*$BD$221+  SummaryProjects!P306*$BD$222+  SummaryProjects!P326*$BD$223+  SummaryProjects!P346*$BD$224+  SummaryProjects!P366*$BD$225+  SummaryProjects!P386*$BD$226+  SummaryProjects!P406*$BD$227+  SummaryProjects!P426*$BD$228+  SummaryProjects!P446*$BD$229+  SummaryProjects!P466*$BD$230+  SummaryProjects!P486*$BD$231+  SummaryProjects!P506*$BD$232+  SummaryProjects!P526*$BD$233+  SummaryProjects!P546*$BD$234+  SummaryProjects!P566*$BD$235+  SummaryProjects!P586*$BD$236+  SummaryProjects!P606*$BD$237,\"\"))","v":0},{"$f":"IF(Q254=\"\",0,IFERROR(SummaryProjects!Q26*$BD$208+  SummaryProjects!Q46*$BD$209+  SummaryProjects!Q66*$BD$210+  SummaryProjects!Q86*$BD$211+  SummaryProjects!Q106*$BD$212+  SummaryProjects!Q126*$BD$213+  SummaryProjects!Q146*$BD$214+  SummaryProjects!Q166*$BD$215+  SummaryProjects!Q186*$BD$216+  SummaryProjects!Q206*$BD$217+  SummaryProjects!Q226*$BD$218+  SummaryProjects!Q246*$BD$219+  SummaryProjects!Q266*$BD$220+  SummaryProjects!Q286*$BD$221+  SummaryProjects!Q306*$BD$222+  SummaryProjects!Q326*$BD$223+  SummaryProjects!Q346*$BD$224+  SummaryProjects!Q366*$BD$225+  SummaryProjects!Q386*$BD$226+  SummaryProjects!Q406*$BD$227+  SummaryProjects!Q426*$BD$228+  SummaryProjects!Q446*$BD$229+  SummaryProjects!Q466*$BD$230+  SummaryProjects!Q486*$BD$231+  SummaryProjects!Q506*$BD$232+  SummaryProjects!Q526*$BD$233+  SummaryProjects!Q546*$BD$234+  SummaryProjects!Q566*$BD$235+  SummaryProjects!Q586*$BD$236+  SummaryProjects!Q606*$BD$237,\"\"))","v":0},{"$f":"IF(R254=\"\",0,IFERROR(SummaryProjects!R26*$BD$208+  SummaryProjects!R46*$BD$209+  SummaryProjects!R66*$BD$210+  SummaryProjects!R86*$BD$211+  SummaryProjects!R106*$BD$212+  SummaryProjects!R126*$BD$213+  SummaryProjects!R146*$BD$214+  SummaryProjects!R166*$BD$215+  SummaryProjects!R186*$BD$216+  SummaryProjects!R206*$BD$217+  SummaryProjects!R226*$BD$218+  SummaryProjects!R246*$BD$219+  SummaryProjects!R266*$BD$220+  SummaryProjects!R286*$BD$221+  SummaryProjects!R306*$BD$222+  SummaryProjects!R326*$BD$223+  SummaryProjects!R346*$BD$224+  SummaryProjects!R366*$BD$225+  SummaryProjects!R386*$BD$226+  SummaryProjects!R406*$BD$227+  SummaryProjects!R426*$BD$228+  SummaryProjects!R446*$BD$229+  SummaryProjects!R466*$BD$230+  SummaryProjects!R486*$BD$231+  SummaryProjects!R506*$BD$232+  SummaryProjects!R526*$BD$233+  SummaryProjects!R546*$BD$234+  SummaryProjects!R566*$BD$235+  SummaryProjects!R586*$BD$236+  SummaryProjects!R606*$BD$237,\"\"))","v":0},{"$f":"IF(S254=\"\",0,IFERROR(SummaryProjects!S26*$BD$208+  SummaryProjects!S46*$BD$209+  SummaryProjects!S66*$BD$210+  SummaryProjects!S86*$BD$211+  SummaryProjects!S106*$BD$212+  SummaryProjects!S126*$BD$213+  SummaryProjects!S146*$BD$214+  SummaryProjects!S166*$BD$215+  SummaryProjects!S186*$BD$216+  SummaryProjects!S206*$BD$217+  SummaryProjects!S226*$BD$218+  SummaryProjects!S246*$BD$219+  SummaryProjects!S266*$BD$220+  SummaryProjects!S286*$BD$221+  SummaryProjects!S306*$BD$222+  SummaryProjects!S326*$BD$223+  SummaryProjects!S346*$BD$224+  SummaryProjects!S366*$BD$225+  SummaryProjects!S386*$BD$226+  SummaryProjects!S406*$BD$227+  SummaryProjects!S426*$BD$228+  SummaryProjects!S446*$BD$229+  SummaryProjects!S466*$BD$230+  SummaryProjects!S486*$BD$231+  SummaryProjects!S506*$BD$232+  SummaryProjects!S526*$BD$233+  SummaryProjects!S546*$BD$234+  SummaryProjects!S566*$BD$235+  SummaryProjects!S586*$BD$236+  SummaryProjects!S606*$BD$237,\"\"))","v":0},{"$f":"IF(T254=\"\",0,IFERROR(SummaryProjects!T26*$BD$208+  SummaryProjects!T46*$BD$209+  SummaryProjects!T66*$BD$210+  SummaryProjects!T86*$BD$211+  SummaryProjects!T106*$BD$212+  SummaryProjects!T126*$BD$213+  SummaryProjects!T146*$BD$214+  SummaryProjects!T166*$BD$215+  SummaryProjects!T186*$BD$216+  SummaryProjects!T206*$BD$217+  SummaryProjects!T226*$BD$218+  SummaryProjects!T246*$BD$219+  SummaryProjects!T266*$BD$220+  SummaryProjects!T286*$BD$221+  SummaryProjects!T306*$BD$222+  SummaryProjects!T326*$BD$223+  SummaryProjects!T346*$BD$224+  SummaryProjects!T366*$BD$225+  SummaryProjects!T386*$BD$226+  SummaryProjects!T406*$BD$227+  SummaryProjects!T426*$BD$228+  SummaryProjects!T446*$BD$229+  SummaryProjects!T466*$BD$230+  SummaryProjects!T486*$BD$231+  SummaryProjects!T506*$BD$232+  SummaryProjects!T526*$BD$233+  SummaryProjects!T546*$BD$234+  SummaryProjects!T566*$BD$235+  SummaryProjects!T586*$BD$236+  SummaryProjects!T606*$BD$237,\"\"))","v":0},{"$f":"IF(U254=\"\",0,IFERROR(SummaryProjects!U26*$BD$208+  SummaryProjects!U46*$BD$209+  SummaryProjects!U66*$BD$210+  SummaryProjects!U86*$BD$211+  SummaryProjects!U106*$BD$212+  SummaryProjects!U126*$BD$213+  SummaryProjects!U146*$BD$214+  SummaryProjects!U166*$BD$215+  SummaryProjects!U186*$BD$216+  SummaryProjects!U206*$BD$217+  SummaryProjects!U226*$BD$218+  SummaryProjects!U246*$BD$219+  SummaryProjects!U266*$BD$220+  SummaryProjects!U286*$BD$221+  SummaryProjects!U306*$BD$222+  SummaryProjects!U326*$BD$223+  SummaryProjects!U346*$BD$224+  SummaryProjects!U366*$BD$225+  SummaryProjects!U386*$BD$226+  SummaryProjects!U406*$BD$227+  SummaryProjects!U426*$BD$228+  SummaryProjects!U446*$BD$229+  SummaryProjects!U466*$BD$230+  SummaryProjects!U486*$BD$231+  SummaryProjects!U506*$BD$232+  SummaryProjects!U526*$BD$233+  SummaryProjects!U546*$BD$234+  SummaryProjects!U566*$BD$235+  SummaryProjects!U586*$BD$236+  SummaryProjects!U606*$BD$237,\"\"))","v":0},{"$f":"IF(V254=\"\",0,IFERROR(SummaryProjects!V26*$BD$208+  SummaryProjects!V46*$BD$209+  SummaryProjects!V66*$BD$210+  SummaryProjects!V86*$BD$211+  SummaryProjects!V106*$BD$212+  SummaryProjects!V126*$BD$213+  SummaryProjects!V146*$BD$214+  SummaryProjects!V166*$BD$215+  SummaryProjects!V186*$BD$216+  SummaryProjects!V206*$BD$217+  SummaryProjects!V226*$BD$218+  SummaryProjects!V246*$BD$219+  SummaryProjects!V266*$BD$220+  SummaryProjects!V286*$BD$221+  SummaryProjects!V306*$BD$222+  SummaryProjects!V326*$BD$223+  SummaryProjects!V346*$BD$224+  SummaryProjects!V366*$BD$225+  SummaryProjects!V386*$BD$226+  SummaryProjects!V406*$BD$227+  SummaryProjects!V426*$BD$228+  SummaryProjects!V446*$BD$229+  SummaryProjects!V466*$BD$230+  SummaryProjects!V486*$BD$231+  SummaryProjects!V506*$BD$232+  SummaryProjects!V526*$BD$233+  SummaryProjects!V546*$BD$234+  SummaryProjects!V566*$BD$235+  SummaryProjects!V586*$BD$236+  SummaryProjects!V606*$BD$237,\"\"))","v":0},{"$f":"IF(W254=\"\",0,IFERROR(SummaryProjects!W26*$BD$208+  SummaryProjects!W46*$BD$209+  SummaryProjects!W66*$BD$210+  SummaryProjects!W86*$BD$211+  SummaryProjects!W106*$BD$212+  SummaryProjects!W126*$BD$213+  SummaryProjects!W146*$BD$214+  SummaryProjects!W166*$BD$215+  SummaryProjects!W186*$BD$216+  SummaryProjects!W206*$BD$217+  SummaryProjects!W226*$BD$218+  SummaryProjects!W246*$BD$219+  SummaryProjects!W266*$BD$220+  SummaryProjects!W286*$BD$221+  SummaryProjects!W306*$BD$222+  SummaryProjects!W326*$BD$223+  SummaryProjects!W346*$BD$224+  SummaryProjects!W366*$BD$225+  SummaryProjects!W386*$BD$226+  SummaryProjects!W406*$BD$227+  SummaryProjects!W426*$BD$228+  SummaryProjects!W446*$BD$229+  SummaryProjects!W466*$BD$230+  SummaryProjects!W486*$BD$231+  SummaryProjects!W506*$BD$232+  SummaryProjects!W526*$BD$233+  SummaryProjects!W546*$BD$234+  SummaryProjects!W566*$BD$235+  SummaryProjects!W586*$BD$236+  SummaryProjects!W606*$BD$237,\"\"))","v":0},{"$f":"IF(X254=\"\",0,IFERROR(SummaryProjects!X26*$BD$208+  SummaryProjects!X46*$BD$209+  SummaryProjects!X66*$BD$210+  SummaryProjects!X86*$BD$211+  SummaryProjects!X106*$BD$212+  SummaryProjects!X126*$BD$213+  SummaryProjects!X146*$BD$214+  SummaryProjects!X166*$BD$215+  SummaryProjects!X186*$BD$216+  SummaryProjects!X206*$BD$217+  SummaryProjects!X226*$BD$218+  SummaryProjects!X246*$BD$219+  SummaryProjects!X266*$BD$220+  SummaryProjects!X286*$BD$221+  SummaryProjects!X306*$BD$222+  SummaryProjects!X326*$BD$223+  SummaryProjects!X346*$BD$224+  SummaryProjects!X366*$BD$225+  SummaryProjects!X386*$BD$226+  SummaryProjects!X406*$BD$227+  SummaryProjects!X426*$BD$228+  SummaryProjects!X446*$BD$229+  SummaryProjects!X466*$BD$230+  SummaryProjects!X486*$BD$231+  SummaryProjects!X506*$BD$232+  SummaryProjects!X526*$BD$233+  SummaryProjects!X546*$BD$234+  SummaryProjects!X566*$BD$235+  SummaryProjects!X586*$BD$236+  SummaryProjects!X606*$BD$237,\"\"))","v":0},{"$f":"IF(Y254=\"\",0,IFERROR(SummaryProjects!Y26*$BD$208+  SummaryProjects!Y46*$BD$209+  SummaryProjects!Y66*$BD$210+  SummaryProjects!Y86*$BD$211+  SummaryProjects!Y106*$BD$212+  SummaryProjects!Y126*$BD$213+  SummaryProjects!Y146*$BD$214+  SummaryProjects!Y166*$BD$215+  SummaryProjects!Y186*$BD$216+  SummaryProjects!Y206*$BD$217+  SummaryProjects!Y226*$BD$218+  SummaryProjects!Y246*$BD$219+  SummaryProjects!Y266*$BD$220+  SummaryProjects!Y286*$BD$221+  SummaryProjects!Y306*$BD$222+  SummaryProjects!Y326*$BD$223+  SummaryProjects!Y346*$BD$224+  SummaryProjects!Y366*$BD$225+  SummaryProjects!Y386*$BD$226+  SummaryProjects!Y406*$BD$227+  SummaryProjects!Y426*$BD$228+  SummaryProjects!Y446*$BD$229+  SummaryProjects!Y466*$BD$230+  SummaryProjects!Y486*$BD$231+  SummaryProjects!Y506*$BD$232+  SummaryProjects!Y526*$BD$233+  SummaryProjects!Y546*$BD$234+  SummaryProjects!Y566*$BD$235+  SummaryProjects!Y586*$BD$236+  SummaryProjects!Y606*$BD$237,\"\"))","v":0},{"$f":"IF(Z254=\"\",0,IFERROR(SummaryProjects!Z26*$BD$208+  SummaryProjects!Z46*$BD$209+  SummaryProjects!Z66*$BD$210+  SummaryProjects!Z86*$BD$211+  SummaryProjects!Z106*$BD$212+  SummaryProjects!Z126*$BD$213+  SummaryProjects!Z146*$BD$214+  SummaryProjects!Z166*$BD$215+  SummaryProjects!Z186*$BD$216+  SummaryProjects!Z206*$BD$217+  SummaryProjects!Z226*$BD$218+  SummaryProjects!Z246*$BD$219+  SummaryProjects!Z266*$BD$220+  SummaryProjects!Z286*$BD$221+  SummaryProjects!Z306*$BD$222+  SummaryProjects!Z326*$BD$223+  SummaryProjects!Z346*$BD$224+  SummaryProjects!Z366*$BD$225+  SummaryProjects!Z386*$BD$226+  SummaryProjects!Z406*$BD$227+  SummaryProjects!Z426*$BD$228+  SummaryProjects!Z446*$BD$229+  SummaryProjects!Z466*$BD$230+  SummaryProjects!Z486*$BD$231+  SummaryProjects!Z506*$BD$232+  SummaryProjects!Z526*$BD$233+  SummaryProjects!Z546*$BD$234+  SummaryProjects!Z566*$BD$235+  SummaryProjects!Z586*$BD$236+  SummaryProjects!Z606*$BD$237,\"\"))","v":0},{"$f":"IF(AA254=\"\",0,IFERROR(SummaryProjects!AA26*$BD$208+  SummaryProjects!AA46*$BD$209+  SummaryProjects!AA66*$BD$210+  SummaryProjects!AA86*$BD$211+  SummaryProjects!AA106*$BD$212+  SummaryProjects!AA126*$BD$213+  SummaryProjects!AA146*$BD$214+  SummaryProjects!AA166*$BD$215+  SummaryProjects!AA186*$BD$216+  SummaryProjects!AA206*$BD$217+  SummaryProjects!AA226*$BD$218+  SummaryProjects!AA246*$BD$219+  SummaryProjects!AA266*$BD$220+  SummaryProjects!AA286*$BD$221+  SummaryProjects!AA306*$BD$222+  SummaryProjects!AA326*$BD$223+  SummaryProjects!AA346*$BD$224+  SummaryProjects!AA366*$BD$225+  SummaryProjects!AA386*$BD$226+  SummaryProjects!AA406*$BD$227+  SummaryProjects!AA426*$BD$228+  SummaryProjects!AA446*$BD$229+  SummaryProjects!AA466*$BD$230+  SummaryProjects!AA486*$BD$231+  SummaryProjects!AA506*$BD$232+  SummaryProjects!AA526*$BD$233+  SummaryProjects!AA546*$BD$234+  SummaryProjects!AA566*$BD$235+  SummaryProjects!AA586*$BD$236+  SummaryProjects!AA606*$BD$237,\"\"))","v":0},{"$f":"IF(AB254=\"\",0,IFERROR(SummaryProjects!AB26*$BD$208+  SummaryProjects!AB46*$BD$209+  SummaryProjects!AB66*$BD$210+  SummaryProjects!AB86*$BD$211+  SummaryProjects!AB106*$BD$212+  SummaryProjects!AB126*$BD$213+  SummaryProjects!AB146*$BD$214+  SummaryProjects!AB166*$BD$215+  SummaryProjects!AB186*$BD$216+  SummaryProjects!AB206*$BD$217+  SummaryProjects!AB226*$BD$218+  SummaryProjects!AB246*$BD$219+  SummaryProjects!AB266*$BD$220+  SummaryProjects!AB286*$BD$221+  SummaryProjects!AB306*$BD$222+  SummaryProjects!AB326*$BD$223+  SummaryProjects!AB346*$BD$224+  SummaryProjects!AB366*$BD$225+  SummaryProjects!AB386*$BD$226+  SummaryProjects!AB406*$BD$227+  SummaryProjects!AB426*$BD$228+  SummaryProjects!AB446*$BD$229+  SummaryProjects!AB466*$BD$230+  SummaryProjects!AB486*$BD$231+  SummaryProjects!AB506*$BD$232+  SummaryProjects!AB526*$BD$233+  SummaryProjects!AB546*$BD$234+  SummaryProjects!AB566*$BD$235+  SummaryProjects!AB586*$BD$236+  SummaryProjects!AB606*$BD$237,\"\"))","v":0},{"$f":"IF(AC254=\"\",0,IFERROR(SummaryProjects!AC26*$BD$208+  SummaryProjects!AC46*$BD$209+  SummaryProjects!AC66*$BD$210+  SummaryProjects!AC86*$BD$211+  SummaryProjects!AC106*$BD$212+  SummaryProjects!AC126*$BD$213+  SummaryProjects!AC146*$BD$214+  SummaryProjects!AC166*$BD$215+  SummaryProjects!AC186*$BD$216+  SummaryProjects!AC206*$BD$217+  SummaryProjects!AC226*$BD$218+  SummaryProjects!AC246*$BD$219+  SummaryProjects!AC266*$BD$220+  SummaryProjects!AC286*$BD$221+  SummaryProjects!AC306*$BD$222+  SummaryProjects!AC326*$BD$223+  SummaryProjects!AC346*$BD$224+  SummaryProjects!AC366*$BD$225+  SummaryProjects!AC386*$BD$226+  SummaryProjects!AC406*$BD$227+  SummaryProjects!AC426*$BD$228+  SummaryProjects!AC446*$BD$229+  SummaryProjects!AC466*$BD$230+  SummaryProjects!AC486*$BD$231+  SummaryProjects!AC506*$BD$232+  SummaryProjects!AC526*$BD$233+  SummaryProjects!AC546*$BD$234+  SummaryProjects!AC566*$BD$235+  SummaryProjects!AC586*$BD$236+  SummaryProjects!AC606*$BD$237,\"\"))","v":0},{"$f":"IF(AD254=\"\",0,IFERROR(SummaryProjects!AD26*$BD$208+  SummaryProjects!AD46*$BD$209+  SummaryProjects!AD66*$BD$210+  SummaryProjects!AD86*$BD$211+  SummaryProjects!AD106*$BD$212+  SummaryProjects!AD126*$BD$213+  SummaryProjects!AD146*$BD$214+  SummaryProjects!AD166*$BD$215+  SummaryProjects!AD186*$BD$216+  SummaryProjects!AD206*$BD$217+  SummaryProjects!AD226*$BD$218+  SummaryProjects!AD246*$BD$219+  SummaryProjects!AD266*$BD$220+  SummaryProjects!AD286*$BD$221+  SummaryProjects!AD306*$BD$222+  SummaryProjects!AD326*$BD$223+  SummaryProjects!AD346*$BD$224+  SummaryProjects!AD366*$BD$225+  SummaryProjects!AD386*$BD$226+  SummaryProjects!AD406*$BD$227+  SummaryProjects!AD426*$BD$228+  SummaryProjects!AD446*$BD$229+  SummaryProjects!AD466*$BD$230+  SummaryProjects!AD486*$BD$231+  SummaryProjects!AD506*$BD$232+  SummaryProjects!AD526*$BD$233+  SummaryProjects!AD546*$BD$234+  SummaryProjects!AD566*$BD$235+  SummaryProjects!AD586*$BD$236+  SummaryProjects!AD606*$BD$237,\"\"))","v":0},{"$f":"IF(AE254=\"\",0,IFERROR(SummaryProjects!AE26*$BD$208+  SummaryProjects!AE46*$BD$209+  SummaryProjects!AE66*$BD$210+  SummaryProjects!AE86*$BD$211+  SummaryProjects!AE106*$BD$212+  SummaryProjects!AE126*$BD$213+  SummaryProjects!AE146*$BD$214+  SummaryProjects!AE166*$BD$215+  SummaryProjects!AE186*$BD$216+  SummaryProjects!AE206*$BD$217+  SummaryProjects!AE226*$BD$218+  SummaryProjects!AE246*$BD$219+  SummaryProjects!AE266*$BD$220+  SummaryProjects!AE286*$BD$221+  SummaryProjects!AE306*$BD$222+  SummaryProjects!AE326*$BD$223+  SummaryProjects!AE346*$BD$224+  SummaryProjects!AE366*$BD$225+  SummaryProjects!AE386*$BD$226+  SummaryProjects!AE406*$BD$227+  SummaryProjects!AE426*$BD$228+  SummaryProjects!AE446*$BD$229+  SummaryProjects!AE466*$BD$230+  SummaryProjects!AE486*$BD$231+  SummaryProjects!AE506*$BD$232+  SummaryProjects!AE526*$BD$233+  SummaryProjects!AE546*$BD$234+  SummaryProjects!AE566*$BD$235+  SummaryProjects!AE586*$BD$236+  SummaryProjects!AE606*$BD$237,\"\"))","v":0},{"$f":"IF(AF254=\"\",0,IFERROR(SummaryProjects!AF26*$BD$208+  SummaryProjects!AF46*$BD$209+  SummaryProjects!AF66*$BD$210+  SummaryProjects!AF86*$BD$211+  SummaryProjects!AF106*$BD$212+  SummaryProjects!AF126*$BD$213+  SummaryProjects!AF146*$BD$214+  SummaryProjects!AF166*$BD$215+  SummaryProjects!AF186*$BD$216+  SummaryProjects!AF206*$BD$217+  SummaryProjects!AF226*$BD$218+  SummaryProjects!AF246*$BD$219+  SummaryProjects!AF266*$BD$220+  SummaryProjects!AF286*$BD$221+  SummaryProjects!AF306*$BD$222+  SummaryProjects!AF326*$BD$223+  SummaryProjects!AF346*$BD$224+  SummaryProjects!AF366*$BD$225+  SummaryProjects!AF386*$BD$226+  SummaryProjects!AF406*$BD$227+  SummaryProjects!AF426*$BD$228+  SummaryProjects!AF446*$BD$229+  SummaryProjects!AF466*$BD$230+  SummaryProjects!AF486*$BD$231+  SummaryProjects!AF506*$BD$232+  SummaryProjects!AF526*$BD$233+  SummaryProjects!AF546*$BD$234+  SummaryProjects!AF566*$BD$235+  SummaryProjects!AF586*$BD$236+  SummaryProjects!AF606*$BD$237,\"\"))","v":0},{"$f":"IF(AG254=\"\",0,IFERROR(SummaryProjects!AG26*$BD$208+  SummaryProjects!AG46*$BD$209+  SummaryProjects!AG66*$BD$210+  SummaryProjects!AG86*$BD$211+  SummaryProjects!AG106*$BD$212+  SummaryProjects!AG126*$BD$213+  SummaryProjects!AG146*$BD$214+  SummaryProjects!AG166*$BD$215+  SummaryProjects!AG186*$BD$216+  SummaryProjects!AG206*$BD$217+  SummaryProjects!AG226*$BD$218+  SummaryProjects!AG246*$BD$219+  SummaryProjects!AG266*$BD$220+  SummaryProjects!AG286*$BD$221+  SummaryProjects!AG306*$BD$222+  SummaryProjects!AG326*$BD$223+  SummaryProjects!AG346*$BD$224+  SummaryProjects!AG366*$BD$225+  SummaryProjects!AG386*$BD$226+  SummaryProjects!AG406*$BD$227+  SummaryProjects!AG426*$BD$228+  SummaryProjects!AG446*$BD$229+  SummaryProjects!AG466*$BD$230+  SummaryProjects!AG486*$BD$231+  SummaryProjects!AG506*$BD$232+  SummaryProjects!AG526*$BD$233+  SummaryProjects!AG546*$BD$234+  SummaryProjects!AG566*$BD$235+  SummaryProjects!AG586*$BD$236+  SummaryProjects!AG606*$BD$237,\"\"))","v":0},{"$f":"IF(AH254=\"\",0,IFERROR(SummaryProjects!AH26*$BD$208+  SummaryProjects!AH46*$BD$209+  SummaryProjects!AH66*$BD$210+  SummaryProjects!AH86*$BD$211+  SummaryProjects!AH106*$BD$212+  SummaryProjects!AH126*$BD$213+  SummaryProjects!AH146*$BD$214+  SummaryProjects!AH166*$BD$215+  SummaryProjects!AH186*$BD$216+  SummaryProjects!AH206*$BD$217+  SummaryProjects!AH226*$BD$218+  SummaryProjects!AH246*$BD$219+  SummaryProjects!AH266*$BD$220+  SummaryProjects!AH286*$BD$221+  SummaryProjects!AH306*$BD$222+  SummaryProjects!AH326*$BD$223+  SummaryProjects!AH346*$BD$224+  SummaryProjects!AH366*$BD$225+  SummaryProjects!AH386*$BD$226+  SummaryProjects!AH406*$BD$227+  SummaryProjects!AH426*$BD$228+  SummaryProjects!AH446*$BD$229+  SummaryProjects!AH466*$BD$230+  SummaryProjects!AH486*$BD$231+  SummaryProjects!AH506*$BD$232+  SummaryProjects!AH526*$BD$233+  SummaryProjects!AH546*$BD$234+  SummaryProjects!AH566*$BD$235+  SummaryProjects!AH586*$BD$236+  SummaryProjects!AH606*$BD$237,\"\"))","v":0},{"$f":"IF(AI254=\"\",0,IFERROR(SummaryProjects!AI26*$BD$208+  SummaryProjects!AI46*$BD$209+  SummaryProjects!AI66*$BD$210+  SummaryProjects!AI86*$BD$211+  SummaryProjects!AI106*$BD$212+  SummaryProjects!AI126*$BD$213+  SummaryProjects!AI146*$BD$214+  SummaryProjects!AI166*$BD$215+  SummaryProjects!AI186*$BD$216+  SummaryProjects!AI206*$BD$217+  SummaryProjects!AI226*$BD$218+  SummaryProjects!AI246*$BD$219+  SummaryProjects!AI266*$BD$220+  SummaryProjects!AI286*$BD$221+  SummaryProjects!AI306*$BD$222+  SummaryProjects!AI326*$BD$223+  SummaryProjects!AI346*$BD$224+  SummaryProjects!AI366*$BD$225+  SummaryProjects!AI386*$BD$226+  SummaryProjects!AI406*$BD$227+  SummaryProjects!AI426*$BD$228+  SummaryProjects!AI446*$BD$229+  SummaryProjects!AI466*$BD$230+  SummaryProjects!AI486*$BD$231+  SummaryProjects!AI506*$BD$232+  SummaryProjects!AI526*$BD$233+  SummaryProjects!AI546*$BD$234+  SummaryProjects!AI566*$BD$235+  SummaryProjects!AI586*$BD$236+  SummaryProjects!AI606*$BD$237,\"\"))","v":0},{"$f":"IF(AJ254=\"\",0,IFERROR(SummaryProjects!AJ26*$BD$208+  SummaryProjects!AJ46*$BD$209+  SummaryProjects!AJ66*$BD$210+  SummaryProjects!AJ86*$BD$211+  SummaryProjects!AJ106*$BD$212+  SummaryProjects!AJ126*$BD$213+  SummaryProjects!AJ146*$BD$214+  SummaryProjects!AJ166*$BD$215+  SummaryProjects!AJ186*$BD$216+  SummaryProjects!AJ206*$BD$217+  SummaryProjects!AJ226*$BD$218+  SummaryProjects!AJ246*$BD$219+  SummaryProjects!AJ266*$BD$220+  SummaryProjects!AJ286*$BD$221+  SummaryProjects!AJ306*$BD$222+  SummaryProjects!AJ326*$BD$223+  SummaryProjects!AJ346*$BD$224+  SummaryProjects!AJ366*$BD$225+  SummaryProjects!AJ386*$BD$226+  SummaryProjects!AJ406*$BD$227+  SummaryProjects!AJ426*$BD$228+  SummaryProjects!AJ446*$BD$229+  SummaryProjects!AJ466*$BD$230+  SummaryProjects!AJ486*$BD$231+  SummaryProjects!AJ506*$BD$232+  SummaryProjects!AJ526*$BD$233+  SummaryProjects!AJ546*$BD$234+  SummaryProjects!AJ566*$BD$235+  SummaryProjects!AJ586*$BD$236+  SummaryProjects!AJ606*$BD$237,\"\"))","v":0},{"$f":"IF(AK254=\"\",0,IFERROR(SummaryProjects!AK26*$BD$208+  SummaryProjects!AK46*$BD$209+  SummaryProjects!AK66*$BD$210+  SummaryProjects!AK86*$BD$211+  SummaryProjects!AK106*$BD$212+  SummaryProjects!AK126*$BD$213+  SummaryProjects!AK146*$BD$214+  SummaryProjects!AK166*$BD$215+  SummaryProjects!AK186*$BD$216+  SummaryProjects!AK206*$BD$217+  SummaryProjects!AK226*$BD$218+  SummaryProjects!AK246*$BD$219+  SummaryProjects!AK266*$BD$220+  SummaryProjects!AK286*$BD$221+  SummaryProjects!AK306*$BD$222+  SummaryProjects!AK326*$BD$223+  SummaryProjects!AK346*$BD$224+  SummaryProjects!AK366*$BD$225+  SummaryProjects!AK386*$BD$226+  SummaryProjects!AK406*$BD$227+  SummaryProjects!AK426*$BD$228+  SummaryProjects!AK446*$BD$229+  SummaryProjects!AK466*$BD$230+  SummaryProjects!AK486*$BD$231+  SummaryProjects!AK506*$BD$232+  SummaryProjects!AK526*$BD$233+  SummaryProjects!AK546*$BD$234+  SummaryProjects!AK566*$BD$235+  SummaryProjects!AK586*$BD$236+  SummaryProjects!AK606*$BD$237,\"\"))","v":0},{"$f":"IF(AL254=\"\",0,IFERROR(SummaryProjects!AL26*$BD$208+  SummaryProjects!AL46*$BD$209+  SummaryProjects!AL66*$BD$210+  SummaryProjects!AL86*$BD$211+  SummaryProjects!AL106*$BD$212+  SummaryProjects!AL126*$BD$213+  SummaryProjects!AL146*$BD$214+  SummaryProjects!AL166*$BD$215+  SummaryProjects!AL186*$BD$216+  SummaryProjects!AL206*$BD$217+  SummaryProjects!AL226*$BD$218+  SummaryProjects!AL246*$BD$219+  SummaryProjects!AL266*$BD$220+  SummaryProjects!AL286*$BD$221+  SummaryProjects!AL306*$BD$222+  SummaryProjects!AL326*$BD$223+  SummaryProjects!AL346*$BD$224+  SummaryProjects!AL366*$BD$225+  SummaryProjects!AL386*$BD$226+  SummaryProjects!AL406*$BD$227+  SummaryProjects!AL426*$BD$228+  SummaryProjects!AL446*$BD$229+  SummaryProjects!AL466*$BD$230+  SummaryProjects!AL486*$BD$231+  SummaryProjects!AL506*$BD$232+  SummaryProjects!AL526*$BD$233+  SummaryProjects!AL546*$BD$234+  SummaryProjects!AL566*$BD$235+  SummaryProjects!AL586*$BD$236+  SummaryProjects!AL606*$BD$237,\"\"))","v":0},{"$f":"IF(AM254=\"\",0,IFERROR(SummaryProjects!AM26*$BD$208+  SummaryProjects!AM46*$BD$209+  SummaryProjects!AM66*$BD$210+  SummaryProjects!AM86*$BD$211+  SummaryProjects!AM106*$BD$212+  SummaryProjects!AM126*$BD$213+  SummaryProjects!AM146*$BD$214+  SummaryProjects!AM166*$BD$215+  SummaryProjects!AM186*$BD$216+  SummaryProjects!AM206*$BD$217+  SummaryProjects!AM226*$BD$218+  SummaryProjects!AM246*$BD$219+  SummaryProjects!AM266*$BD$220+  SummaryProjects!AM286*$BD$221+  SummaryProjects!AM306*$BD$222+  SummaryProjects!AM326*$BD$223+  SummaryProjects!AM346*$BD$224+  SummaryProjects!AM366*$BD$225+  SummaryProjects!AM386*$BD$226+  SummaryProjects!AM406*$BD$227+  SummaryProjects!AM426*$BD$228+  SummaryProjects!AM446*$BD$229+  SummaryProjects!AM466*$BD$230+  SummaryProjects!AM486*$BD$231+  SummaryProjects!AM506*$BD$232+  SummaryProjects!AM526*$BD$233+  SummaryProjects!AM546*$BD$234+  SummaryProjects!AM566*$BD$235+  SummaryProjects!AM586*$BD$236+  SummaryProjects!AM606*$BD$237,\"\"))","v":0},{"$f":"IF(AN254=\"\",0,IFERROR(SummaryProjects!AN26*$BD$208+  SummaryProjects!AN46*$BD$209+  SummaryProjects!AN66*$BD$210+  SummaryProjects!AN86*$BD$211+  SummaryProjects!AN106*$BD$212+  SummaryProjects!AN126*$BD$213+  SummaryProjects!AN146*$BD$214+  SummaryProjects!AN166*$BD$215+  SummaryProjects!AN186*$BD$216+  SummaryProjects!AN206*$BD$217+  SummaryProjects!AN226*$BD$218+  SummaryProjects!AN246*$BD$219+  SummaryProjects!AN266*$BD$220+  SummaryProjects!AN286*$BD$221+  SummaryProjects!AN306*$BD$222+  SummaryProjects!AN326*$BD$223+  SummaryProjects!AN346*$BD$224+  SummaryProjects!AN366*$BD$225+  SummaryProjects!AN386*$BD$226+  SummaryProjects!AN406*$BD$227+  SummaryProjects!AN426*$BD$228+  SummaryProjects!AN446*$BD$229+  SummaryProjects!AN466*$BD$230+  SummaryProjects!AN486*$BD$231+  SummaryProjects!AN506*$BD$232+  SummaryProjects!AN526*$BD$233+  SummaryProjects!AN546*$BD$234+  SummaryProjects!AN566*$BD$235+  SummaryProjects!AN586*$BD$236+  SummaryProjects!AN606*$BD$237,\"\"))","v":0},{"$f":"IF(AO254=\"\",0,IFERROR(SummaryProjects!AO26*$BD$208+  SummaryProjects!AO46*$BD$209+  SummaryProjects!AO66*$BD$210+  SummaryProjects!AO86*$BD$211+  SummaryProjects!AO106*$BD$212+  SummaryProjects!AO126*$BD$213+  SummaryProjects!AO146*$BD$214+  SummaryProjects!AO166*$BD$215+  SummaryProjects!AO186*$BD$216+  SummaryProjects!AO206*$BD$217+  SummaryProjects!AO226*$BD$218+  SummaryProjects!AO246*$BD$219+  SummaryProjects!AO266*$BD$220+  SummaryProjects!AO286*$BD$221+  SummaryProjects!AO306*$BD$222+  SummaryProjects!AO326*$BD$223+  SummaryProjects!AO346*$BD$224+  SummaryProjects!AO366*$BD$225+  SummaryProjects!AO386*$BD$226+  SummaryProjects!AO406*$BD$227+  SummaryProjects!AO426*$BD$228+  SummaryProjects!AO446*$BD$229+  SummaryProjects!AO466*$BD$230+  SummaryProjects!AO486*$BD$231+  SummaryProjects!AO506*$BD$232+  SummaryProjects!AO526*$BD$233+  SummaryProjects!AO546*$BD$234+  SummaryProjects!AO566*$BD$235+  SummaryProjects!AO586*$BD$236+  SummaryProjects!AO606*$BD$237,\"\"))","v":0},{"$f":"IF(AP254=\"\",0,IFERROR(SummaryProjects!AP26*$BD$208+  SummaryProjects!AP46*$BD$209+  SummaryProjects!AP66*$BD$210+  SummaryProjects!AP86*$BD$211+  SummaryProjects!AP106*$BD$212+  SummaryProjects!AP126*$BD$213+  SummaryProjects!AP146*$BD$214+  SummaryProjects!AP166*$BD$215+  SummaryProjects!AP186*$BD$216+  SummaryProjects!AP206*$BD$217+  SummaryProjects!AP226*$BD$218+  SummaryProjects!AP246*$BD$219+  SummaryProjects!AP266*$BD$220+  SummaryProjects!AP286*$BD$221+  SummaryProjects!AP306*$BD$222+  SummaryProjects!AP326*$BD$223+  SummaryProjects!AP346*$BD$224+  SummaryProjects!AP366*$BD$225+  SummaryProjects!AP386*$BD$226+  SummaryProjects!AP406*$BD$227+  SummaryProjects!AP426*$BD$228+  SummaryProjects!AP446*$BD$229+  SummaryProjects!AP466*$BD$230+  SummaryProjects!AP486*$BD$231+  SummaryProjects!AP506*$BD$232+  SummaryProjects!AP526*$BD$233+  SummaryProjects!AP546*$BD$234+  SummaryProjects!AP566*$BD$235+  SummaryProjects!AP586*$BD$236+  SummaryProjects!AP606*$BD$237,\"\"))","v":0},{"$f":"IF(AQ254=\"\",0,IFERROR(SummaryProjects!AQ26*$BD$208+  SummaryProjects!AQ46*$BD$209+  SummaryProjects!AQ66*$BD$210+  SummaryProjects!AQ86*$BD$211+  SummaryProjects!AQ106*$BD$212+  SummaryProjects!AQ126*$BD$213+  SummaryProjects!AQ146*$BD$214+  SummaryProjects!AQ166*$BD$215+  SummaryProjects!AQ186*$BD$216+  SummaryProjects!AQ206*$BD$217+  SummaryProjects!AQ226*$BD$218+  SummaryProjects!AQ246*$BD$219+  SummaryProjects!AQ266*$BD$220+  SummaryProjects!AQ286*$BD$221+  SummaryProjects!AQ306*$BD$222+  SummaryProjects!AQ326*$BD$223+  SummaryProjects!AQ346*$BD$224+  SummaryProjects!AQ366*$BD$225+  SummaryProjects!AQ386*$BD$226+  SummaryProjects!AQ406*$BD$227+  SummaryProjects!AQ426*$BD$228+  SummaryProjects!AQ446*$BD$229+  SummaryProjects!AQ466*$BD$230+  SummaryProjects!AQ486*$BD$231+  SummaryProjects!AQ506*$BD$232+  SummaryProjects!AQ526*$BD$233+  SummaryProjects!AQ546*$BD$234+  SummaryProjects!AQ566*$BD$235+  SummaryProjects!AQ586*$BD$236+  SummaryProjects!AQ606*$BD$237,\"\"))","v":0},{"$f":"IF(AR254=\"\",0,IFERROR(SummaryProjects!AR26*$BD$208+  SummaryProjects!AR46*$BD$209+  SummaryProjects!AR66*$BD$210+  SummaryProjects!AR86*$BD$211+  SummaryProjects!AR106*$BD$212+  SummaryProjects!AR126*$BD$213+  SummaryProjects!AR146*$BD$214+  SummaryProjects!AR166*$BD$215+  SummaryProjects!AR186*$BD$216+  SummaryProjects!AR206*$BD$217+  SummaryProjects!AR226*$BD$218+  SummaryProjects!AR246*$BD$219+  SummaryProjects!AR266*$BD$220+  SummaryProjects!AR286*$BD$221+  SummaryProjects!AR306*$BD$222+  SummaryProjects!AR326*$BD$223+  SummaryProjects!AR346*$BD$224+  SummaryProjects!AR366*$BD$225+  SummaryProjects!AR386*$BD$226+  SummaryProjects!AR406*$BD$227+  SummaryProjects!AR426*$BD$228+  SummaryProjects!AR446*$BD$229+  SummaryProjects!AR466*$BD$230+  SummaryProjects!AR486*$BD$231+  SummaryProjects!AR506*$BD$232+  SummaryProjects!AR526*$BD$233+  SummaryProjects!AR546*$BD$234+  SummaryProjects!AR566*$BD$235+  SummaryProjects!AR586*$BD$236+  SummaryProjects!AR606*$BD$237,\"\"))","v":0},{"$f":"IF(AS254=\"\",0,IFERROR(SummaryProjects!AS26*$BD$208+  SummaryProjects!AS46*$BD$209+  SummaryProjects!AS66*$BD$210+  SummaryProjects!AS86*$BD$211+  SummaryProjects!AS106*$BD$212+  SummaryProjects!AS126*$BD$213+  SummaryProjects!AS146*$BD$214+  SummaryProjects!AS166*$BD$215+  SummaryProjects!AS186*$BD$216+  SummaryProjects!AS206*$BD$217+  SummaryProjects!AS226*$BD$218+  SummaryProjects!AS246*$BD$219+  SummaryProjects!AS266*$BD$220+  SummaryProjects!AS286*$BD$221+  SummaryProjects!AS306*$BD$222+  SummaryProjects!AS326*$BD$223+  SummaryProjects!AS346*$BD$224+  SummaryProjects!AS366*$BD$225+  SummaryProjects!AS386*$BD$226+  SummaryProjects!AS406*$BD$227+  SummaryProjects!AS426*$BD$228+  SummaryProjects!AS446*$BD$229+  SummaryProjects!AS466*$BD$230+  SummaryProjects!AS486*$BD$231+  SummaryProjects!AS506*$BD$232+  SummaryProjects!AS526*$BD$233+  SummaryProjects!AS546*$BD$234+  SummaryProjects!AS566*$BD$235+  SummaryProjects!AS586*$BD$236+  SummaryProjects!AS606*$BD$237,\"\"))","v":0},{"$f":"IF(AT254=\"\",0,IFERROR(SummaryProjects!AT26*$BD$208+  SummaryProjects!AT46*$BD$209+  SummaryProjects!AT66*$BD$210+  SummaryProjects!AT86*$BD$211+  SummaryProjects!AT106*$BD$212+  SummaryProjects!AT126*$BD$213+  SummaryProjects!AT146*$BD$214+  SummaryProjects!AT166*$BD$215+  SummaryProjects!AT186*$BD$216+  SummaryProjects!AT206*$BD$217+  SummaryProjects!AT226*$BD$218+  SummaryProjects!AT246*$BD$219+  SummaryProjects!AT266*$BD$220+  SummaryProjects!AT286*$BD$221+  SummaryProjects!AT306*$BD$222+  SummaryProjects!AT326*$BD$223+  SummaryProjects!AT346*$BD$224+  SummaryProjects!AT366*$BD$225+  SummaryProjects!AT386*$BD$226+  SummaryProjects!AT406*$BD$227+  SummaryProjects!AT426*$BD$228+  SummaryProjects!AT446*$BD$229+  SummaryProjects!AT466*$BD$230+  SummaryProjects!AT486*$BD$231+  SummaryProjects!AT506*$BD$232+  SummaryProjects!AT526*$BD$233+  SummaryProjects!AT546*$BD$234+  SummaryProjects!AT566*$BD$235+  SummaryProjects!AT586*$BD$236+  SummaryProjects!AT606*$BD$237,\"\"))","v":0},{"$f":"IF(AU254=\"\",0,IFERROR(SummaryProjects!AU26*$BD$208+  SummaryProjects!AU46*$BD$209+  SummaryProjects!AU66*$BD$210+  SummaryProjects!AU86*$BD$211+  SummaryProjects!AU106*$BD$212+  SummaryProjects!AU126*$BD$213+  SummaryProjects!AU146*$BD$214+  SummaryProjects!AU166*$BD$215+  SummaryProjects!AU186*$BD$216+  SummaryProjects!AU206*$BD$217+  SummaryProjects!AU226*$BD$218+  SummaryProjects!AU246*$BD$219+  SummaryProjects!AU266*$BD$220+  SummaryProjects!AU286*$BD$221+  SummaryProjects!AU306*$BD$222+  SummaryProjects!AU326*$BD$223+  SummaryProjects!AU346*$BD$224+  SummaryProjects!AU366*$BD$225+  SummaryProjects!AU386*$BD$226+  SummaryProjects!AU406*$BD$227+  SummaryProjects!AU426*$BD$228+  SummaryProjects!AU446*$BD$229+  SummaryProjects!AU466*$BD$230+  SummaryProjects!AU486*$BD$231+  SummaryProjects!AU506*$BD$232+  SummaryProjects!AU526*$BD$233+  SummaryProjects!AU546*$BD$234+  SummaryProjects!AU566*$BD$235+  SummaryProjects!AU586*$BD$236+  SummaryProjects!AU606*$BD$237,\"\"))","v":0},{"$f":"IF(AV254=\"\",0,IFERROR(SummaryProjects!AV26*$BD$208+  SummaryProjects!AV46*$BD$209+  SummaryProjects!AV66*$BD$210+  SummaryProjects!AV86*$BD$211+  SummaryProjects!AV106*$BD$212+  SummaryProjects!AV126*$BD$213+  SummaryProjects!AV146*$BD$214+  SummaryProjects!AV166*$BD$215+  SummaryProjects!AV186*$BD$216+  SummaryProjects!AV206*$BD$217+  SummaryProjects!AV226*$BD$218+  SummaryProjects!AV246*$BD$219+  SummaryProjects!AV266*$BD$220+  SummaryProjects!AV286*$BD$221+  SummaryProjects!AV306*$BD$222+  SummaryProjects!AV326*$BD$223+  SummaryProjects!AV346*$BD$224+  SummaryProjects!AV366*$BD$225+  SummaryProjects!AV386*$BD$226+  SummaryProjects!AV406*$BD$227+  SummaryProjects!AV426*$BD$228+  SummaryProjects!AV446*$BD$229+  SummaryProjects!AV466*$BD$230+  SummaryProjects!AV486*$BD$231+  SummaryProjects!AV506*$BD$232+  SummaryProjects!AV526*$BD$233+  SummaryProjects!AV546*$BD$234+  SummaryProjects!AV566*$BD$235+  SummaryProjects!AV586*$BD$236+  SummaryProjects!AV606*$BD$237,\"\"))","v":0},{"$f":"IF(AW254=\"\",0,IFERROR(SummaryProjects!AW26*$BD$208+  SummaryProjects!AW46*$BD$209+  SummaryProjects!AW66*$BD$210+  SummaryProjects!AW86*$BD$211+  SummaryProjects!AW106*$BD$212+  SummaryProjects!AW126*$BD$213+  SummaryProjects!AW146*$BD$214+  SummaryProjects!AW166*$BD$215+  SummaryProjects!AW186*$BD$216+  SummaryProjects!AW206*$BD$217+  SummaryProjects!AW226*$BD$218+  SummaryProjects!AW246*$BD$219+  SummaryProjects!AW266*$BD$220+  SummaryProjects!AW286*$BD$221+  SummaryProjects!AW306*$BD$222+  SummaryProjects!AW326*$BD$223+  SummaryProjects!AW346*$BD$224+  SummaryProjects!AW366*$BD$225+  SummaryProjects!AW386*$BD$226+  SummaryProjects!AW406*$BD$227+  SummaryProjects!AW426*$BD$228+  SummaryProjects!AW446*$BD$229+  SummaryProjects!AW466*$BD$230+  SummaryProjects!AW486*$BD$231+  SummaryProjects!AW506*$BD$232+  SummaryProjects!AW526*$BD$233+  SummaryProjects!AW546*$BD$234+  SummaryProjects!AW566*$BD$235+  SummaryProjects!AW586*$BD$236+  SummaryProjects!AW606*$BD$237,\"\"))","v":0},{"$f":"IF(AX254=\"\",0,IFERROR(SummaryProjects!AX26*$BD$208+  SummaryProjects!AX46*$BD$209+  SummaryProjects!AX66*$BD$210+  SummaryProjects!AX86*$BD$211+  SummaryProjects!AX106*$BD$212+  SummaryProjects!AX126*$BD$213+  SummaryProjects!AX146*$BD$214+  SummaryProjects!AX166*$BD$215+  SummaryProjects!AX186*$BD$216+  SummaryProjects!AX206*$BD$217+  SummaryProjects!AX226*$BD$218+  SummaryProjects!AX246*$BD$219+  SummaryProjects!AX266*$BD$220+  SummaryProjects!AX286*$BD$221+  SummaryProjects!AX306*$BD$222+  SummaryProjects!AX326*$BD$223+  SummaryProjects!AX346*$BD$224+  SummaryProjects!AX366*$BD$225+  SummaryProjects!AX386*$BD$226+  SummaryProjects!AX406*$BD$227+  SummaryProjects!AX426*$BD$228+  SummaryProjects!AX446*$BD$229+  SummaryProjects!AX466*$BD$230+  SummaryProjects!AX486*$BD$231+  SummaryProjects!AX506*$BD$232+  SummaryProjects!AX526*$BD$233+  SummaryProjects!AX546*$BD$234+  SummaryProjects!AX566*$BD$235+  SummaryProjects!AX586*$BD$236+  SummaryProjects!AX606*$BD$237,\"\"))","v":0},{"$f":"IF(AY254=\"\",0,IFERROR(SummaryProjects!AY26*$BD$208+  SummaryProjects!AY46*$BD$209+  SummaryProjects!AY66*$BD$210+  SummaryProjects!AY86*$BD$211+  SummaryProjects!AY106*$BD$212+  SummaryProjects!AY126*$BD$213+  SummaryProjects!AY146*$BD$214+  SummaryProjects!AY166*$BD$215+  SummaryProjects!AY186*$BD$216+  SummaryProjects!AY206*$BD$217+  SummaryProjects!AY226*$BD$218+  SummaryProjects!AY246*$BD$219+  SummaryProjects!AY266*$BD$220+  SummaryProjects!AY286*$BD$221+  SummaryProjects!AY306*$BD$222+  SummaryProjects!AY326*$BD$223+  SummaryProjects!AY346*$BD$224+  SummaryProjects!AY366*$BD$225+  SummaryProjects!AY386*$BD$226+  SummaryProjects!AY406*$BD$227+  SummaryProjects!AY426*$BD$228+  SummaryProjects!AY446*$BD$229+  SummaryProjects!AY466*$BD$230+  SummaryProjects!AY486*$BD$231+  SummaryProjects!AY506*$BD$232+  SummaryProjects!AY526*$BD$233+  SummaryProjects!AY546*$BD$234+  SummaryProjects!AY566*$BD$235+  SummaryProjects!AY586*$BD$236+  SummaryProjects!AY606*$BD$237,\"\"))","v":0},{"$f":"IF(AZ254=\"\",0,IFERROR(SummaryProjects!AZ26*$BD$208+  SummaryProjects!AZ46*$BD$209+  SummaryProjects!AZ66*$BD$210+  SummaryProjects!AZ86*$BD$211+  SummaryProjects!AZ106*$BD$212+  SummaryProjects!AZ126*$BD$213+  SummaryProjects!AZ146*$BD$214+  SummaryProjects!AZ166*$BD$215+  SummaryProjects!AZ186*$BD$216+  SummaryProjects!AZ206*$BD$217+  SummaryProjects!AZ226*$BD$218+  SummaryProjects!AZ246*$BD$219+  SummaryProjects!AZ266*$BD$220+  SummaryProjects!AZ286*$BD$221+  SummaryProjects!AZ306*$BD$222+  SummaryProjects!AZ326*$BD$223+  SummaryProjects!AZ346*$BD$224+  SummaryProjects!AZ366*$BD$225+  SummaryProjects!AZ386*$BD$226+  SummaryProjects!AZ406*$BD$227+  SummaryProjects!AZ426*$BD$228+  SummaryProjects!AZ446*$BD$229+  SummaryProjects!AZ466*$BD$230+  SummaryProjects!AZ486*$BD$231+  SummaryProjects!AZ506*$BD$232+  SummaryProjects!AZ526*$BD$233+  SummaryProjects!AZ546*$BD$234+  SummaryProjects!AZ566*$BD$235+  SummaryProjects!AZ586*$BD$236+  SummaryProjects!AZ606*$BD$237,\"\"))","v":0},null,null,5,0,"","P5",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG211, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Overall balance baseline",null,{"$f":"IF(C255=\"\",0,MacroParameters!C9)","v":0},{"$f":"IF(C255=\"\",0,MacroParameters!D9)","v":0},{"$f":"IF(D255=\"\",0,MacroParameters!E9)","v":0},{"$f":"IF(E255=\"\",0,MacroParameters!F9)","v":0},{"$f":"IF(F255=\"\",0,MacroParameters!G9)","v":0},{"$f":"IF(G255=\"\",0,MacroParameters!H9)","v":0},{"$f":"IF(H255=\"\",0,MacroParameters!I9)","v":0},{"$f":"IF(I255=\"\",0,MacroParameters!J9)","v":0},{"$f":"IF(J255=\"\",0,MacroParameters!K9)","v":0},{"$f":"IF(K255=\"\",0,MacroParameters!L9)","v":0},{"$f":"IF(L255=\"\",0,MacroParameters!M9)","v":0},{"$f":"IF(M255=\"\",0,MacroParameters!N9)","v":0},{"$f":"IF(N255=\"\",0,MacroParameters!O9)","v":0},{"$f":"IF(O255=\"\",0,MacroParameters!P9)","v":0},{"$f":"IF(P255=\"\",0,MacroParameters!Q9)","v":0},{"$f":"IF(Q255=\"\",0,MacroParameters!R9)","v":0},{"$f":"IF(R255=\"\",0,MacroParameters!S9)","v":0},{"$f":"IF(S255=\"\",0,MacroParameters!T9)","v":0},{"$f":"IF(T255=\"\",0,MacroParameters!U9)","v":0},{"$f":"IF(U255=\"\",0,MacroParameters!V9)","v":0},{"$f":"IF(V255=\"\",0,MacroParameters!W9)","v":0},{"$f":"IF(W255=\"\",0,MacroParameters!X9)","v":0},{"$f":"IF(X255=\"\",0,MacroParameters!Y9)","v":0},{"$f":"IF(Y255=\"\",0,MacroParameters!Z9)","v":0},{"$f":"IF(Z255=\"\",0,MacroParameters!AA9)","v":0},{"$f":"IF(AA255=\"\",0,MacroParameters!AB9)","v":0},{"$f":"IF(AB255=\"\",0,MacroParameters!AC9)","v":0},{"$f":"IF(AC255=\"\",0,MacroParameters!AD9)","v":0},{"$f":"IF(AD255=\"\",0,MacroParameters!AE9)","v":0},{"$f":"IF(AE255=\"\",0,MacroParameters!AF9)","v":0},{"$f":"IF(AF255=\"\",0,MacroParameters!AG9)","v":0},{"$f":"IF(AG255=\"\",0,MacroParameters!AH9)","v":0},{"$f":"IF(AH255=\"\",0,MacroParameters!AI9)","v":0},{"$f":"IF(AI255=\"\",0,MacroParameters!AJ9)","v":0},{"$f":"IF(AJ255=\"\",0,MacroParameters!AK9)","v":0},{"$f":"IF(AK255=\"\",0,MacroParameters!AL9)","v":0},{"$f":"IF(AL255=\"\",0,MacroParameters!AM9)","v":0},{"$f":"IF(AM255=\"\",0,MacroParameters!AN9)","v":0},{"$f":"IF(AN255=\"\",0,MacroParameters!AO9)","v":0},{"$f":"IF(AO255=\"\",0,MacroParameters!AP9)","v":0},{"$f":"IF(AP255=\"\",0,MacroParameters!AQ9)","v":0},{"$f":"IF(AQ255=\"\",0,MacroParameters!AR9)","v":0},{"$f":"IF(AR255=\"\",0,MacroParameters!AS9)","v":0},{"$f":"IF(AS255=\"\",0,MacroParameters!AT9)","v":0},{"$f":"IF(AT255=\"\",0,MacroParameters!AU9)","v":0},{"$f":"IF(AU255=\"\",0,MacroParameters!AV9)","v":0},{"$f":"IF(AV255=\"\",0,MacroParameters!AW9)","v":0},{"$f":"IF(AW255=\"\",0,MacroParameters!AX9)","v":0},{"$f":"IF(AX255=\"\",0,MacroParameters!AY9)","v":0},{"$f":"IF(AY255=\"\",0,MacroParameters!AZ9)","v":0},null,null,6,0,"","P6",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG212, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Overall balance including PPPs project with shock",null,{"$f":"IF(C256=\"\",0,IFERROR(C213+(SummaryProjects!C27)*$BD$208+(SummaryProjects!C47)*$BD$209+(SummaryProjects!C67)*$BD$210+(SummaryProjects!C87)*$BD$211+(SummaryProjects!C107)*$BD$212+(SummaryProjects!C127)*$BD$213+(SummaryProjects!C147)*$BD$214+(SummaryProjects!C167)*$BD$215+(SummaryProjects!C187)*$BD$216+(SummaryProjects!C207)*$BD$217+(SummaryProjects!C227)*$BD$218+(SummaryProjects!C247)*$BD$219+(SummaryProjects!C267)*$BD$220+(SummaryProjects!C287)*$BD$221+(SummaryProjects!C307)*$BD$222+(SummaryProjects!C327)*$BD$223+(SummaryProjects!C347)*$BD$224+(SummaryProjects!C367)*$BD$225+(+SummaryProjects!C387)*$BD$226+(SummaryProjects!C407)*$BD$227+(SummaryProjects!C427)*$BD$228+(SummaryProjects!C447)*$BD$229+(SummaryProjects!C467)*$BD$230+(SummaryProjects!C487)*$BD$231+(SummaryProjects!C507)*$BD$232+(SummaryProjects!C527)*$BD$233+(SummaryProjects!C547)*$BD$234+(SummaryProjects!C567)*$BD$235+(SummaryProjects!C587)*$BD$236+(SummaryProjects!C607)*$BD$237,\"\"))","v":0},{"$f":"IF(D256=\"\",0,IFERROR(D213+(SummaryProjects!D27)*$BD$208+(SummaryProjects!D47)*$BD$209+(SummaryProjects!D67)*$BD$210+(SummaryProjects!D87)*$BD$211+(SummaryProjects!D107)*$BD$212+(SummaryProjects!D127)*$BD$213+(SummaryProjects!D147)*$BD$214+(SummaryProjects!D167)*$BD$215+(SummaryProjects!D187)*$BD$216+(SummaryProjects!D207)*$BD$217+(SummaryProjects!D227)*$BD$218+(SummaryProjects!D247)*$BD$219+(SummaryProjects!D267)*$BD$220+(SummaryProjects!D287)*$BD$221+(SummaryProjects!D307)*$BD$222+(SummaryProjects!D327)*$BD$223+(SummaryProjects!D347)*$BD$224+(SummaryProjects!D367)*$BD$225+(+SummaryProjects!D387)*$BD$226+(SummaryProjects!D407)*$BD$227+(SummaryProjects!D427)*$BD$228+(SummaryProjects!D447)*$BD$229+(SummaryProjects!D467)*$BD$230+(SummaryProjects!D487)*$BD$231+(SummaryProjects!D507)*$BD$232+(SummaryProjects!D527)*$BD$233+(SummaryProjects!D547)*$BD$234+(SummaryProjects!D567)*$BD$235+(SummaryProjects!D587)*$BD$236+(SummaryProjects!D607)*$BD$237,\"\"))","v":0},{"$f":"IF(E256=\"\",0,IFERROR(E213+(SummaryProjects!E27)*$BD$208+(SummaryProjects!E47)*$BD$209+(SummaryProjects!E67)*$BD$210+(SummaryProjects!E87)*$BD$211+(SummaryProjects!E107)*$BD$212+(SummaryProjects!E127)*$BD$213+(SummaryProjects!E147)*$BD$214+(SummaryProjects!E167)*$BD$215+(SummaryProjects!E187)*$BD$216+(SummaryProjects!E207)*$BD$217+(SummaryProjects!E227)*$BD$218+(SummaryProjects!E247)*$BD$219+(SummaryProjects!E267)*$BD$220+(SummaryProjects!E287)*$BD$221+(SummaryProjects!E307)*$BD$222+(SummaryProjects!E327)*$BD$223+(SummaryProjects!E347)*$BD$224+(SummaryProjects!E367)*$BD$225+(+SummaryProjects!E387)*$BD$226+(SummaryProjects!E407)*$BD$227+(SummaryProjects!E427)*$BD$228+(SummaryProjects!E447)*$BD$229+(SummaryProjects!E467)*$BD$230+(SummaryProjects!E487)*$BD$231+(SummaryProjects!E507)*$BD$232+(SummaryProjects!E527)*$BD$233+(SummaryProjects!E547)*$BD$234+(SummaryProjects!E567)*$BD$235+(SummaryProjects!E587)*$BD$236+(SummaryProjects!E607)*$BD$237,\"\"))","v":0},{"$f":"IF(F256=\"\",0,IFERROR(F213+(SummaryProjects!F27)*$BD$208+(SummaryProjects!F47)*$BD$209+(SummaryProjects!F67)*$BD$210+(SummaryProjects!F87)*$BD$211+(SummaryProjects!F107)*$BD$212+(SummaryProjects!F127)*$BD$213+(SummaryProjects!F147)*$BD$214+(SummaryProjects!F167)*$BD$215+(SummaryProjects!F187)*$BD$216+(SummaryProjects!F207)*$BD$217+(SummaryProjects!F227)*$BD$218+(SummaryProjects!F247)*$BD$219+(SummaryProjects!F267)*$BD$220+(SummaryProjects!F287)*$BD$221+(SummaryProjects!F307)*$BD$222+(SummaryProjects!F327)*$BD$223+(SummaryProjects!F347)*$BD$224+(SummaryProjects!F367)*$BD$225+(+SummaryProjects!F387)*$BD$226+(SummaryProjects!F407)*$BD$227+(SummaryProjects!F427)*$BD$228+(SummaryProjects!F447)*$BD$229+(SummaryProjects!F467)*$BD$230+(SummaryProjects!F487)*$BD$231+(SummaryProjects!F507)*$BD$232+(SummaryProjects!F527)*$BD$233+(SummaryProjects!F547)*$BD$234+(SummaryProjects!F567)*$BD$235+(SummaryProjects!F587)*$BD$236+(SummaryProjects!F607)*$BD$237,\"\"))","v":0},{"$f":"IF(G256=\"\",0,IFERROR(G213+(SummaryProjects!G27)*$BD$208+(SummaryProjects!G47)*$BD$209+(SummaryProjects!G67)*$BD$210+(SummaryProjects!G87)*$BD$211+(SummaryProjects!G107)*$BD$212+(SummaryProjects!G127)*$BD$213+(SummaryProjects!G147)*$BD$214+(SummaryProjects!G167)*$BD$215+(SummaryProjects!G187)*$BD$216+(SummaryProjects!G207)*$BD$217+(SummaryProjects!G227)*$BD$218+(SummaryProjects!G247)*$BD$219+(SummaryProjects!G267)*$BD$220+(SummaryProjects!G287)*$BD$221+(SummaryProjects!G307)*$BD$222+(SummaryProjects!G327)*$BD$223+(SummaryProjects!G347)*$BD$224+(SummaryProjects!G367)*$BD$225+(+SummaryProjects!G387)*$BD$226+(SummaryProjects!G407)*$BD$227+(SummaryProjects!G427)*$BD$228+(SummaryProjects!G447)*$BD$229+(SummaryProjects!G467)*$BD$230+(SummaryProjects!G487)*$BD$231+(SummaryProjects!G507)*$BD$232+(SummaryProjects!G527)*$BD$233+(SummaryProjects!G547)*$BD$234+(SummaryProjects!G567)*$BD$235+(SummaryProjects!G587)*$BD$236+(SummaryProjects!G607)*$BD$237,\"\"))","v":0},{"$f":"IF(H256=\"\",0,IFERROR(H213+(SummaryProjects!H27)*$BD$208+(SummaryProjects!H47)*$BD$209+(SummaryProjects!H67)*$BD$210+(SummaryProjects!H87)*$BD$211+(SummaryProjects!H107)*$BD$212+(SummaryProjects!H127)*$BD$213+(SummaryProjects!H147)*$BD$214+(SummaryProjects!H167)*$BD$215+(SummaryProjects!H187)*$BD$216+(SummaryProjects!H207)*$BD$217+(SummaryProjects!H227)*$BD$218+(SummaryProjects!H247)*$BD$219+(SummaryProjects!H267)*$BD$220+(SummaryProjects!H287)*$BD$221+(SummaryProjects!H307)*$BD$222+(SummaryProjects!H327)*$BD$223+(SummaryProjects!H347)*$BD$224+(SummaryProjects!H367)*$BD$225+(+SummaryProjects!H387)*$BD$226+(SummaryProjects!H407)*$BD$227+(SummaryProjects!H427)*$BD$228+(SummaryProjects!H447)*$BD$229+(SummaryProjects!H467)*$BD$230+(SummaryProjects!H487)*$BD$231+(SummaryProjects!H507)*$BD$232+(SummaryProjects!H527)*$BD$233+(SummaryProjects!H547)*$BD$234+(SummaryProjects!H567)*$BD$235+(SummaryProjects!H587)*$BD$236+(SummaryProjects!H607)*$BD$237,\"\"))","v":0},{"$f":"IF(I256=\"\",0,IFERROR(I213+(SummaryProjects!I27)*$BD$208+(SummaryProjects!I47)*$BD$209+(SummaryProjects!I67)*$BD$210+(SummaryProjects!I87)*$BD$211+(SummaryProjects!I107)*$BD$212+(SummaryProjects!I127)*$BD$213+(SummaryProjects!I147)*$BD$214+(SummaryProjects!I167)*$BD$215+(SummaryProjects!I187)*$BD$216+(SummaryProjects!I207)*$BD$217+(SummaryProjects!I227)*$BD$218+(SummaryProjects!I247)*$BD$219+(SummaryProjects!I267)*$BD$220+(SummaryProjects!I287)*$BD$221+(SummaryProjects!I307)*$BD$222+(SummaryProjects!I327)*$BD$223+(SummaryProjects!I347)*$BD$224+(SummaryProjects!I367)*$BD$225+(+SummaryProjects!I387)*$BD$226+(SummaryProjects!I407)*$BD$227+(SummaryProjects!I427)*$BD$228+(SummaryProjects!I447)*$BD$229+(SummaryProjects!I467)*$BD$230+(SummaryProjects!I487)*$BD$231+(SummaryProjects!I507)*$BD$232+(SummaryProjects!I527)*$BD$233+(SummaryProjects!I547)*$BD$234+(SummaryProjects!I567)*$BD$235+(SummaryProjects!I587)*$BD$236+(SummaryProjects!I607)*$BD$237,\"\"))","v":0},{"$f":"IF(J256=\"\",0,IFERROR(J213+(SummaryProjects!J27)*$BD$208+(SummaryProjects!J47)*$BD$209+(SummaryProjects!J67)*$BD$210+(SummaryProjects!J87)*$BD$211+(SummaryProjects!J107)*$BD$212+(SummaryProjects!J127)*$BD$213+(SummaryProjects!J147)*$BD$214+(SummaryProjects!J167)*$BD$215+(SummaryProjects!J187)*$BD$216+(SummaryProjects!J207)*$BD$217+(SummaryProjects!J227)*$BD$218+(SummaryProjects!J247)*$BD$219+(SummaryProjects!J267)*$BD$220+(SummaryProjects!J287)*$BD$221+(SummaryProjects!J307)*$BD$222+(SummaryProjects!J327)*$BD$223+(SummaryProjects!J347)*$BD$224+(SummaryProjects!J367)*$BD$225+(+SummaryProjects!J387)*$BD$226+(SummaryProjects!J407)*$BD$227+(SummaryProjects!J427)*$BD$228+(SummaryProjects!J447)*$BD$229+(SummaryProjects!J467)*$BD$230+(SummaryProjects!J487)*$BD$231+(SummaryProjects!J507)*$BD$232+(SummaryProjects!J527)*$BD$233+(SummaryProjects!J547)*$BD$234+(SummaryProjects!J567)*$BD$235+(SummaryProjects!J587)*$BD$236+(SummaryProjects!J607)*$BD$237,\"\"))","v":0},{"$f":"IF(K256=\"\",0,IFERROR(K213+(SummaryProjects!K27)*$BD$208+(SummaryProjects!K47)*$BD$209+(SummaryProjects!K67)*$BD$210+(SummaryProjects!K87)*$BD$211+(SummaryProjects!K107)*$BD$212+(SummaryProjects!K127)*$BD$213+(SummaryProjects!K147)*$BD$214+(SummaryProjects!K167)*$BD$215+(SummaryProjects!K187)*$BD$216+(SummaryProjects!K207)*$BD$217+(SummaryProjects!K227)*$BD$218+(SummaryProjects!K247)*$BD$219+(SummaryProjects!K267)*$BD$220+(SummaryProjects!K287)*$BD$221+(SummaryProjects!K307)*$BD$222+(SummaryProjects!K327)*$BD$223+(SummaryProjects!K347)*$BD$224+(SummaryProjects!K367)*$BD$225+(+SummaryProjects!K387)*$BD$226+(SummaryProjects!K407)*$BD$227+(SummaryProjects!K427)*$BD$228+(SummaryProjects!K447)*$BD$229+(SummaryProjects!K467)*$BD$230+(SummaryProjects!K487)*$BD$231+(SummaryProjects!K507)*$BD$232+(SummaryProjects!K527)*$BD$233+(SummaryProjects!K547)*$BD$234+(SummaryProjects!K567)*$BD$235+(SummaryProjects!K587)*$BD$236+(SummaryProjects!K607)*$BD$237,\"\"))","v":0},{"$f":"IF(L256=\"\",0,IFERROR(L213+(SummaryProjects!L27)*$BD$208+(SummaryProjects!L47)*$BD$209+(SummaryProjects!L67)*$BD$210+(SummaryProjects!L87)*$BD$211+(SummaryProjects!L107)*$BD$212+(SummaryProjects!L127)*$BD$213+(SummaryProjects!L147)*$BD$214+(SummaryProjects!L167)*$BD$215+(SummaryProjects!L187)*$BD$216+(SummaryProjects!L207)*$BD$217+(SummaryProjects!L227)*$BD$218+(SummaryProjects!L247)*$BD$219+(SummaryProjects!L267)*$BD$220+(SummaryProjects!L287)*$BD$221+(SummaryProjects!L307)*$BD$222+(SummaryProjects!L327)*$BD$223+(SummaryProjects!L347)*$BD$224+(SummaryProjects!L367)*$BD$225+(+SummaryProjects!L387)*$BD$226+(SummaryProjects!L407)*$BD$227+(SummaryProjects!L427)*$BD$228+(SummaryProjects!L447)*$BD$229+(SummaryProjects!L467)*$BD$230+(SummaryProjects!L487)*$BD$231+(SummaryProjects!L507)*$BD$232+(SummaryProjects!L527)*$BD$233+(SummaryProjects!L547)*$BD$234+(SummaryProjects!L567)*$BD$235+(SummaryProjects!L587)*$BD$236+(SummaryProjects!L607)*$BD$237,\"\"))","v":0},{"$f":"IF(M256=\"\",0,IFERROR(M213+(SummaryProjects!M27)*$BD$208+(SummaryProjects!M47)*$BD$209+(SummaryProjects!M67)*$BD$210+(SummaryProjects!M87)*$BD$211+(SummaryProjects!M107)*$BD$212+(SummaryProjects!M127)*$BD$213+(SummaryProjects!M147)*$BD$214+(SummaryProjects!M167)*$BD$215+(SummaryProjects!M187)*$BD$216+(SummaryProjects!M207)*$BD$217+(SummaryProjects!M227)*$BD$218+(SummaryProjects!M247)*$BD$219+(SummaryProjects!M267)*$BD$220+(SummaryProjects!M287)*$BD$221+(SummaryProjects!M307)*$BD$222+(SummaryProjects!M327)*$BD$223+(SummaryProjects!M347)*$BD$224+(SummaryProjects!M367)*$BD$225+(+SummaryProjects!M387)*$BD$226+(SummaryProjects!M407)*$BD$227+(SummaryProjects!M427)*$BD$228+(SummaryProjects!M447)*$BD$229+(SummaryProjects!M467)*$BD$230+(SummaryProjects!M487)*$BD$231+(SummaryProjects!M507)*$BD$232+(SummaryProjects!M527)*$BD$233+(SummaryProjects!M547)*$BD$234+(SummaryProjects!M567)*$BD$235+(SummaryProjects!M587)*$BD$236+(SummaryProjects!M607)*$BD$237,\"\"))","v":0},{"$f":"IF(N256=\"\",0,IFERROR(N213+(SummaryProjects!N27)*$BD$208+(SummaryProjects!N47)*$BD$209+(SummaryProjects!N67)*$BD$210+(SummaryProjects!N87)*$BD$211+(SummaryProjects!N107)*$BD$212+(SummaryProjects!N127)*$BD$213+(SummaryProjects!N147)*$BD$214+(SummaryProjects!N167)*$BD$215+(SummaryProjects!N187)*$BD$216+(SummaryProjects!N207)*$BD$217+(SummaryProjects!N227)*$BD$218+(SummaryProjects!N247)*$BD$219+(SummaryProjects!N267)*$BD$220+(SummaryProjects!N287)*$BD$221+(SummaryProjects!N307)*$BD$222+(SummaryProjects!N327)*$BD$223+(SummaryProjects!N347)*$BD$224+(SummaryProjects!N367)*$BD$225+(+SummaryProjects!N387)*$BD$226+(SummaryProjects!N407)*$BD$227+(SummaryProjects!N427)*$BD$228+(SummaryProjects!N447)*$BD$229+(SummaryProjects!N467)*$BD$230+(SummaryProjects!N487)*$BD$231+(SummaryProjects!N507)*$BD$232+(SummaryProjects!N527)*$BD$233+(SummaryProjects!N547)*$BD$234+(SummaryProjects!N567)*$BD$235+(SummaryProjects!N587)*$BD$236+(SummaryProjects!N607)*$BD$237,\"\"))","v":0},{"$f":"IF(O256=\"\",0,IFERROR(O213+(SummaryProjects!O27)*$BD$208+(SummaryProjects!O47)*$BD$209+(SummaryProjects!O67)*$BD$210+(SummaryProjects!O87)*$BD$211+(SummaryProjects!O107)*$BD$212+(SummaryProjects!O127)*$BD$213+(SummaryProjects!O147)*$BD$214+(SummaryProjects!O167)*$BD$215+(SummaryProjects!O187)*$BD$216+(SummaryProjects!O207)*$BD$217+(SummaryProjects!O227)*$BD$218+(SummaryProjects!O247)*$BD$219+(SummaryProjects!O267)*$BD$220+(SummaryProjects!O287)*$BD$221+(SummaryProjects!O307)*$BD$222+(SummaryProjects!O327)*$BD$223+(SummaryProjects!O347)*$BD$224+(SummaryProjects!O367)*$BD$225+(+SummaryProjects!O387)*$BD$226+(SummaryProjects!O407)*$BD$227+(SummaryProjects!O427)*$BD$228+(SummaryProjects!O447)*$BD$229+(SummaryProjects!O467)*$BD$230+(SummaryProjects!O487)*$BD$231+(SummaryProjects!O507)*$BD$232+(SummaryProjects!O527)*$BD$233+(SummaryProjects!O547)*$BD$234+(SummaryProjects!O567)*$BD$235+(SummaryProjects!O587)*$BD$236+(SummaryProjects!O607)*$BD$237,\"\"))","v":0},{"$f":"IF(P256=\"\",0,IFERROR(P213+(SummaryProjects!P27)*$BD$208+(SummaryProjects!P47)*$BD$209+(SummaryProjects!P67)*$BD$210+(SummaryProjects!P87)*$BD$211+(SummaryProjects!P107)*$BD$212+(SummaryProjects!P127)*$BD$213+(SummaryProjects!P147)*$BD$214+(SummaryProjects!P167)*$BD$215+(SummaryProjects!P187)*$BD$216+(SummaryProjects!P207)*$BD$217+(SummaryProjects!P227)*$BD$218+(SummaryProjects!P247)*$BD$219+(SummaryProjects!P267)*$BD$220+(SummaryProjects!P287)*$BD$221+(SummaryProjects!P307)*$BD$222+(SummaryProjects!P327)*$BD$223+(SummaryProjects!P347)*$BD$224+(SummaryProjects!P367)*$BD$225+(+SummaryProjects!P387)*$BD$226+(SummaryProjects!P407)*$BD$227+(SummaryProjects!P427)*$BD$228+(SummaryProjects!P447)*$BD$229+(SummaryProjects!P467)*$BD$230+(SummaryProjects!P487)*$BD$231+(SummaryProjects!P507)*$BD$232+(SummaryProjects!P527)*$BD$233+(SummaryProjects!P547)*$BD$234+(SummaryProjects!P567)*$BD$235+(SummaryProjects!P587)*$BD$236+(SummaryProjects!P607)*$BD$237,\"\"))","v":0},{"$f":"IF(Q256=\"\",0,IFERROR(Q213+(SummaryProjects!Q27)*$BD$208+(SummaryProjects!Q47)*$BD$209+(SummaryProjects!Q67)*$BD$210+(SummaryProjects!Q87)*$BD$211+(SummaryProjects!Q107)*$BD$212+(SummaryProjects!Q127)*$BD$213+(SummaryProjects!Q147)*$BD$214+(SummaryProjects!Q167)*$BD$215+(SummaryProjects!Q187)*$BD$216+(SummaryProjects!Q207)*$BD$217+(SummaryProjects!Q227)*$BD$218+(SummaryProjects!Q247)*$BD$219+(SummaryProjects!Q267)*$BD$220+(SummaryProjects!Q287)*$BD$221+(SummaryProjects!Q307)*$BD$222+(SummaryProjects!Q327)*$BD$223+(SummaryProjects!Q347)*$BD$224+(SummaryProjects!Q367)*$BD$225+(+SummaryProjects!Q387)*$BD$226+(SummaryProjects!Q407)*$BD$227+(SummaryProjects!Q427)*$BD$228+(SummaryProjects!Q447)*$BD$229+(SummaryProjects!Q467)*$BD$230+(SummaryProjects!Q487)*$BD$231+(SummaryProjects!Q507)*$BD$232+(SummaryProjects!Q527)*$BD$233+(SummaryProjects!Q547)*$BD$234+(SummaryProjects!Q567)*$BD$235+(SummaryProjects!Q587)*$BD$236+(SummaryProjects!Q607)*$BD$237,\"\"))","v":0},{"$f":"IF(R256=\"\",0,IFERROR(R213+(SummaryProjects!R27)*$BD$208+(SummaryProjects!R47)*$BD$209+(SummaryProjects!R67)*$BD$210+(SummaryProjects!R87)*$BD$211+(SummaryProjects!R107)*$BD$212+(SummaryProjects!R127)*$BD$213+(SummaryProjects!R147)*$BD$214+(SummaryProjects!R167)*$BD$215+(SummaryProjects!R187)*$BD$216+(SummaryProjects!R207)*$BD$217+(SummaryProjects!R227)*$BD$218+(SummaryProjects!R247)*$BD$219+(SummaryProjects!R267)*$BD$220+(SummaryProjects!R287)*$BD$221+(SummaryProjects!R307)*$BD$222+(SummaryProjects!R327)*$BD$223+(SummaryProjects!R347)*$BD$224+(SummaryProjects!R367)*$BD$225+(+SummaryProjects!R387)*$BD$226+(SummaryProjects!R407)*$BD$227+(SummaryProjects!R427)*$BD$228+(SummaryProjects!R447)*$BD$229+(SummaryProjects!R467)*$BD$230+(SummaryProjects!R487)*$BD$231+(SummaryProjects!R507)*$BD$232+(SummaryProjects!R527)*$BD$233+(SummaryProjects!R547)*$BD$234+(SummaryProjects!R567)*$BD$235+(SummaryProjects!R587)*$BD$236+(SummaryProjects!R607)*$BD$237,\"\"))","v":0},{"$f":"IF(S256=\"\",0,IFERROR(S213+(SummaryProjects!S27)*$BD$208+(SummaryProjects!S47)*$BD$209+(SummaryProjects!S67)*$BD$210+(SummaryProjects!S87)*$BD$211+(SummaryProjects!S107)*$BD$212+(SummaryProjects!S127)*$BD$213+(SummaryProjects!S147)*$BD$214+(SummaryProjects!S167)*$BD$215+(SummaryProjects!S187)*$BD$216+(SummaryProjects!S207)*$BD$217+(SummaryProjects!S227)*$BD$218+(SummaryProjects!S247)*$BD$219+(SummaryProjects!S267)*$BD$220+(SummaryProjects!S287)*$BD$221+(SummaryProjects!S307)*$BD$222+(SummaryProjects!S327)*$BD$223+(SummaryProjects!S347)*$BD$224+(SummaryProjects!S367)*$BD$225+(+SummaryProjects!S387)*$BD$226+(SummaryProjects!S407)*$BD$227+(SummaryProjects!S427)*$BD$228+(SummaryProjects!S447)*$BD$229+(SummaryProjects!S467)*$BD$230+(SummaryProjects!S487)*$BD$231+(SummaryProjects!S507)*$BD$232+(SummaryProjects!S527)*$BD$233+(SummaryProjects!S547)*$BD$234+(SummaryProjects!S567)*$BD$235+(SummaryProjects!S587)*$BD$236+(SummaryProjects!S607)*$BD$237,\"\"))","v":0},{"$f":"IF(T256=\"\",0,IFERROR(T213+(SummaryProjects!T27)*$BD$208+(SummaryProjects!T47)*$BD$209+(SummaryProjects!T67)*$BD$210+(SummaryProjects!T87)*$BD$211+(SummaryProjects!T107)*$BD$212+(SummaryProjects!T127)*$BD$213+(SummaryProjects!T147)*$BD$214+(SummaryProjects!T167)*$BD$215+(SummaryProjects!T187)*$BD$216+(SummaryProjects!T207)*$BD$217+(SummaryProjects!T227)*$BD$218+(SummaryProjects!T247)*$BD$219+(SummaryProjects!T267)*$BD$220+(SummaryProjects!T287)*$BD$221+(SummaryProjects!T307)*$BD$222+(SummaryProjects!T327)*$BD$223+(SummaryProjects!T347)*$BD$224+(SummaryProjects!T367)*$BD$225+(+SummaryProjects!T387)*$BD$226+(SummaryProjects!T407)*$BD$227+(SummaryProjects!T427)*$BD$228+(SummaryProjects!T447)*$BD$229+(SummaryProjects!T467)*$BD$230+(SummaryProjects!T487)*$BD$231+(SummaryProjects!T507)*$BD$232+(SummaryProjects!T527)*$BD$233+(SummaryProjects!T547)*$BD$234+(SummaryProjects!T567)*$BD$235+(SummaryProjects!T587)*$BD$236+(SummaryProjects!T607)*$BD$237,\"\"))","v":0},{"$f":"IF(U256=\"\",0,IFERROR(U213+(SummaryProjects!U27)*$BD$208+(SummaryProjects!U47)*$BD$209+(SummaryProjects!U67)*$BD$210+(SummaryProjects!U87)*$BD$211+(SummaryProjects!U107)*$BD$212+(SummaryProjects!U127)*$BD$213+(SummaryProjects!U147)*$BD$214+(SummaryProjects!U167)*$BD$215+(SummaryProjects!U187)*$BD$216+(SummaryProjects!U207)*$BD$217+(SummaryProjects!U227)*$BD$218+(SummaryProjects!U247)*$BD$219+(SummaryProjects!U267)*$BD$220+(SummaryProjects!U287)*$BD$221+(SummaryProjects!U307)*$BD$222+(SummaryProjects!U327)*$BD$223+(SummaryProjects!U347)*$BD$224+(SummaryProjects!U367)*$BD$225+(+SummaryProjects!U387)*$BD$226+(SummaryProjects!U407)*$BD$227+(SummaryProjects!U427)*$BD$228+(SummaryProjects!U447)*$BD$229+(SummaryProjects!U467)*$BD$230+(SummaryProjects!U487)*$BD$231+(SummaryProjects!U507)*$BD$232+(SummaryProjects!U527)*$BD$233+(SummaryProjects!U547)*$BD$234+(SummaryProjects!U567)*$BD$235+(SummaryProjects!U587)*$BD$236+(SummaryProjects!U607)*$BD$237,\"\"))","v":0},{"$f":"IF(V256=\"\",0,IFERROR(V213+(SummaryProjects!V27)*$BD$208+(SummaryProjects!V47)*$BD$209+(SummaryProjects!V67)*$BD$210+(SummaryProjects!V87)*$BD$211+(SummaryProjects!V107)*$BD$212+(SummaryProjects!V127)*$BD$213+(SummaryProjects!V147)*$BD$214+(SummaryProjects!V167)*$BD$215+(SummaryProjects!V187)*$BD$216+(SummaryProjects!V207)*$BD$217+(SummaryProjects!V227)*$BD$218+(SummaryProjects!V247)*$BD$219+(SummaryProjects!V267)*$BD$220+(SummaryProjects!V287)*$BD$221+(SummaryProjects!V307)*$BD$222+(SummaryProjects!V327)*$BD$223+(SummaryProjects!V347)*$BD$224+(SummaryProjects!V367)*$BD$225+(+SummaryProjects!V387)*$BD$226+(SummaryProjects!V407)*$BD$227+(SummaryProjects!V427)*$BD$228+(SummaryProjects!V447)*$BD$229+(SummaryProjects!V467)*$BD$230+(SummaryProjects!V487)*$BD$231+(SummaryProjects!V507)*$BD$232+(SummaryProjects!V527)*$BD$233+(SummaryProjects!V547)*$BD$234+(SummaryProjects!V567)*$BD$235+(SummaryProjects!V587)*$BD$236+(SummaryProjects!V607)*$BD$237,\"\"))","v":0},{"$f":"IF(W256=\"\",0,IFERROR(W213+(SummaryProjects!W27)*$BD$208+(SummaryProjects!W47)*$BD$209+(SummaryProjects!W67)*$BD$210+(SummaryProjects!W87)*$BD$211+(SummaryProjects!W107)*$BD$212+(SummaryProjects!W127)*$BD$213+(SummaryProjects!W147)*$BD$214+(SummaryProjects!W167)*$BD$215+(SummaryProjects!W187)*$BD$216+(SummaryProjects!W207)*$BD$217+(SummaryProjects!W227)*$BD$218+(SummaryProjects!W247)*$BD$219+(SummaryProjects!W267)*$BD$220+(SummaryProjects!W287)*$BD$221+(SummaryProjects!W307)*$BD$222+(SummaryProjects!W327)*$BD$223+(SummaryProjects!W347)*$BD$224+(SummaryProjects!W367)*$BD$225+(+SummaryProjects!W387)*$BD$226+(SummaryProjects!W407)*$BD$227+(SummaryProjects!W427)*$BD$228+(SummaryProjects!W447)*$BD$229+(SummaryProjects!W467)*$BD$230+(SummaryProjects!W487)*$BD$231+(SummaryProjects!W507)*$BD$232+(SummaryProjects!W527)*$BD$233+(SummaryProjects!W547)*$BD$234+(SummaryProjects!W567)*$BD$235+(SummaryProjects!W587)*$BD$236+(SummaryProjects!W607)*$BD$237,\"\"))","v":0},{"$f":"IF(X256=\"\",0,IFERROR(X213+(SummaryProjects!X27)*$BD$208+(SummaryProjects!X47)*$BD$209+(SummaryProjects!X67)*$BD$210+(SummaryProjects!X87)*$BD$211+(SummaryProjects!X107)*$BD$212+(SummaryProjects!X127)*$BD$213+(SummaryProjects!X147)*$BD$214+(SummaryProjects!X167)*$BD$215+(SummaryProjects!X187)*$BD$216+(SummaryProjects!X207)*$BD$217+(SummaryProjects!X227)*$BD$218+(SummaryProjects!X247)*$BD$219+(SummaryProjects!X267)*$BD$220+(SummaryProjects!X287)*$BD$221+(SummaryProjects!X307)*$BD$222+(SummaryProjects!X327)*$BD$223+(SummaryProjects!X347)*$BD$224+(SummaryProjects!X367)*$BD$225+(+SummaryProjects!X387)*$BD$226+(SummaryProjects!X407)*$BD$227+(SummaryProjects!X427)*$BD$228+(SummaryProjects!X447)*$BD$229+(SummaryProjects!X467)*$BD$230+(SummaryProjects!X487)*$BD$231+(SummaryProjects!X507)*$BD$232+(SummaryProjects!X527)*$BD$233+(SummaryProjects!X547)*$BD$234+(SummaryProjects!X567)*$BD$235+(SummaryProjects!X587)*$BD$236+(SummaryProjects!X607)*$BD$237,\"\"))","v":0},{"$f":"IF(Y256=\"\",0,IFERROR(Y213+(SummaryProjects!Y27)*$BD$208+(SummaryProjects!Y47)*$BD$209+(SummaryProjects!Y67)*$BD$210+(SummaryProjects!Y87)*$BD$211+(SummaryProjects!Y107)*$BD$212+(SummaryProjects!Y127)*$BD$213+(SummaryProjects!Y147)*$BD$214+(SummaryProjects!Y167)*$BD$215+(SummaryProjects!Y187)*$BD$216+(SummaryProjects!Y207)*$BD$217+(SummaryProjects!Y227)*$BD$218+(SummaryProjects!Y247)*$BD$219+(SummaryProjects!Y267)*$BD$220+(SummaryProjects!Y287)*$BD$221+(SummaryProjects!Y307)*$BD$222+(SummaryProjects!Y327)*$BD$223+(SummaryProjects!Y347)*$BD$224+(SummaryProjects!Y367)*$BD$225+(+SummaryProjects!Y387)*$BD$226+(SummaryProjects!Y407)*$BD$227+(SummaryProjects!Y427)*$BD$228+(SummaryProjects!Y447)*$BD$229+(SummaryProjects!Y467)*$BD$230+(SummaryProjects!Y487)*$BD$231+(SummaryProjects!Y507)*$BD$232+(SummaryProjects!Y527)*$BD$233+(SummaryProjects!Y547)*$BD$234+(SummaryProjects!Y567)*$BD$235+(SummaryProjects!Y587)*$BD$236+(SummaryProjects!Y607)*$BD$237,\"\"))","v":0},{"$f":"IF(Z256=\"\",0,IFERROR(Z213+(SummaryProjects!Z27)*$BD$208+(SummaryProjects!Z47)*$BD$209+(SummaryProjects!Z67)*$BD$210+(SummaryProjects!Z87)*$BD$211+(SummaryProjects!Z107)*$BD$212+(SummaryProjects!Z127)*$BD$213+(SummaryProjects!Z147)*$BD$214+(SummaryProjects!Z167)*$BD$215+(SummaryProjects!Z187)*$BD$216+(SummaryProjects!Z207)*$BD$217+(SummaryProjects!Z227)*$BD$218+(SummaryProjects!Z247)*$BD$219+(SummaryProjects!Z267)*$BD$220+(SummaryProjects!Z287)*$BD$221+(SummaryProjects!Z307)*$BD$222+(SummaryProjects!Z327)*$BD$223+(SummaryProjects!Z347)*$BD$224+(SummaryProjects!Z367)*$BD$225+(+SummaryProjects!Z387)*$BD$226+(SummaryProjects!Z407)*$BD$227+(SummaryProjects!Z427)*$BD$228+(SummaryProjects!Z447)*$BD$229+(SummaryProjects!Z467)*$BD$230+(SummaryProjects!Z487)*$BD$231+(SummaryProjects!Z507)*$BD$232+(SummaryProjects!Z527)*$BD$233+(SummaryProjects!Z547)*$BD$234+(SummaryProjects!Z567)*$BD$235+(SummaryProjects!Z587)*$BD$236+(SummaryProjects!Z607)*$BD$237,\"\"))","v":0},{"$f":"IF(AA256=\"\",0,IFERROR(AA213+(SummaryProjects!AA27)*$BD$208+(SummaryProjects!AA47)*$BD$209+(SummaryProjects!AA67)*$BD$210+(SummaryProjects!AA87)*$BD$211+(SummaryProjects!AA107)*$BD$212+(SummaryProjects!AA127)*$BD$213+(SummaryProjects!AA147)*$BD$214+(SummaryProjects!AA167)*$BD$215+(SummaryProjects!AA187)*$BD$216+(SummaryProjects!AA207)*$BD$217+(SummaryProjects!AA227)*$BD$218+(SummaryProjects!AA247)*$BD$219+(SummaryProjects!AA267)*$BD$220+(SummaryProjects!AA287)*$BD$221+(SummaryProjects!AA307)*$BD$222+(SummaryProjects!AA327)*$BD$223+(SummaryProjects!AA347)*$BD$224+(SummaryProjects!AA367)*$BD$225+(+SummaryProjects!AA387)*$BD$226+(SummaryProjects!AA407)*$BD$227+(SummaryProjects!AA427)*$BD$228+(SummaryProjects!AA447)*$BD$229+(SummaryProjects!AA467)*$BD$230+(SummaryProjects!AA487)*$BD$231+(SummaryProjects!AA507)*$BD$232+(SummaryProjects!AA527)*$BD$233+(SummaryProjects!AA547)*$BD$234+(SummaryProjects!AA567)*$BD$235+(SummaryProjects!AA587)*$BD$236+(SummaryProjects!AA607)*$BD$237,\"\"))","v":0},{"$f":"IF(AB256=\"\",0,IFERROR(AB213+(SummaryProjects!AB27)*$BD$208+(SummaryProjects!AB47)*$BD$209+(SummaryProjects!AB67)*$BD$210+(SummaryProjects!AB87)*$BD$211+(SummaryProjects!AB107)*$BD$212+(SummaryProjects!AB127)*$BD$213+(SummaryProjects!AB147)*$BD$214+(SummaryProjects!AB167)*$BD$215+(SummaryProjects!AB187)*$BD$216+(SummaryProjects!AB207)*$BD$217+(SummaryProjects!AB227)*$BD$218+(SummaryProjects!AB247)*$BD$219+(SummaryProjects!AB267)*$BD$220+(SummaryProjects!AB287)*$BD$221+(SummaryProjects!AB307)*$BD$222+(SummaryProjects!AB327)*$BD$223+(SummaryProjects!AB347)*$BD$224+(SummaryProjects!AB367)*$BD$225+(+SummaryProjects!AB387)*$BD$226+(SummaryProjects!AB407)*$BD$227+(SummaryProjects!AB427)*$BD$228+(SummaryProjects!AB447)*$BD$229+(SummaryProjects!AB467)*$BD$230+(SummaryProjects!AB487)*$BD$231+(SummaryProjects!AB507)*$BD$232+(SummaryProjects!AB527)*$BD$233+(SummaryProjects!AB547)*$BD$234+(SummaryProjects!AB567)*$BD$235+(SummaryProjects!AB587)*$BD$236+(SummaryProjects!AB607)*$BD$237,\"\"))","v":0},{"$f":"IF(AC256=\"\",0,IFERROR(AC213+(SummaryProjects!AC27)*$BD$208+(SummaryProjects!AC47)*$BD$209+(SummaryProjects!AC67)*$BD$210+(SummaryProjects!AC87)*$BD$211+(SummaryProjects!AC107)*$BD$212+(SummaryProjects!AC127)*$BD$213+(SummaryProjects!AC147)*$BD$214+(SummaryProjects!AC167)*$BD$215+(SummaryProjects!AC187)*$BD$216+(SummaryProjects!AC207)*$BD$217+(SummaryProjects!AC227)*$BD$218+(SummaryProjects!AC247)*$BD$219+(SummaryProjects!AC267)*$BD$220+(SummaryProjects!AC287)*$BD$221+(SummaryProjects!AC307)*$BD$222+(SummaryProjects!AC327)*$BD$223+(SummaryProjects!AC347)*$BD$224+(SummaryProjects!AC367)*$BD$225+(+SummaryProjects!AC387)*$BD$226+(SummaryProjects!AC407)*$BD$227+(SummaryProjects!AC427)*$BD$228+(SummaryProjects!AC447)*$BD$229+(SummaryProjects!AC467)*$BD$230+(SummaryProjects!AC487)*$BD$231+(SummaryProjects!AC507)*$BD$232+(SummaryProjects!AC527)*$BD$233+(SummaryProjects!AC547)*$BD$234+(SummaryProjects!AC567)*$BD$235+(SummaryProjects!AC587)*$BD$236+(SummaryProjects!AC607)*$BD$237,\"\"))","v":0},{"$f":"IF(AD256=\"\",0,IFERROR(AD213+(SummaryProjects!AD27)*$BD$208+(SummaryProjects!AD47)*$BD$209+(SummaryProjects!AD67)*$BD$210+(SummaryProjects!AD87)*$BD$211+(SummaryProjects!AD107)*$BD$212+(SummaryProjects!AD127)*$BD$213+(SummaryProjects!AD147)*$BD$214+(SummaryProjects!AD167)*$BD$215+(SummaryProjects!AD187)*$BD$216+(SummaryProjects!AD207)*$BD$217+(SummaryProjects!AD227)*$BD$218+(SummaryProjects!AD247)*$BD$219+(SummaryProjects!AD267)*$BD$220+(SummaryProjects!AD287)*$BD$221+(SummaryProjects!AD307)*$BD$222+(SummaryProjects!AD327)*$BD$223+(SummaryProjects!AD347)*$BD$224+(SummaryProjects!AD367)*$BD$225+(+SummaryProjects!AD387)*$BD$226+(SummaryProjects!AD407)*$BD$227+(SummaryProjects!AD427)*$BD$228+(SummaryProjects!AD447)*$BD$229+(SummaryProjects!AD467)*$BD$230+(SummaryProjects!AD487)*$BD$231+(SummaryProjects!AD507)*$BD$232+(SummaryProjects!AD527)*$BD$233+(SummaryProjects!AD547)*$BD$234+(SummaryProjects!AD567)*$BD$235+(SummaryProjects!AD587)*$BD$236+(SummaryProjects!AD607)*$BD$237,\"\"))","v":0},{"$f":"IF(AE256=\"\",0,IFERROR(AE213+(SummaryProjects!AE27)*$BD$208+(SummaryProjects!AE47)*$BD$209+(SummaryProjects!AE67)*$BD$210+(SummaryProjects!AE87)*$BD$211+(SummaryProjects!AE107)*$BD$212+(SummaryProjects!AE127)*$BD$213+(SummaryProjects!AE147)*$BD$214+(SummaryProjects!AE167)*$BD$215+(SummaryProjects!AE187)*$BD$216+(SummaryProjects!AE207)*$BD$217+(SummaryProjects!AE227)*$BD$218+(SummaryProjects!AE247)*$BD$219+(SummaryProjects!AE267)*$BD$220+(SummaryProjects!AE287)*$BD$221+(SummaryProjects!AE307)*$BD$222+(SummaryProjects!AE327)*$BD$223+(SummaryProjects!AE347)*$BD$224+(SummaryProjects!AE367)*$BD$225+(+SummaryProjects!AE387)*$BD$226+(SummaryProjects!AE407)*$BD$227+(SummaryProjects!AE427)*$BD$228+(SummaryProjects!AE447)*$BD$229+(SummaryProjects!AE467)*$BD$230+(SummaryProjects!AE487)*$BD$231+(SummaryProjects!AE507)*$BD$232+(SummaryProjects!AE527)*$BD$233+(SummaryProjects!AE547)*$BD$234+(SummaryProjects!AE567)*$BD$235+(SummaryProjects!AE587)*$BD$236+(SummaryProjects!AE607)*$BD$237,\"\"))","v":0},{"$f":"IF(AF256=\"\",0,IFERROR(AF213+(SummaryProjects!AF27)*$BD$208+(SummaryProjects!AF47)*$BD$209+(SummaryProjects!AF67)*$BD$210+(SummaryProjects!AF87)*$BD$211+(SummaryProjects!AF107)*$BD$212+(SummaryProjects!AF127)*$BD$213+(SummaryProjects!AF147)*$BD$214+(SummaryProjects!AF167)*$BD$215+(SummaryProjects!AF187)*$BD$216+(SummaryProjects!AF207)*$BD$217+(SummaryProjects!AF227)*$BD$218+(SummaryProjects!AF247)*$BD$219+(SummaryProjects!AF267)*$BD$220+(SummaryProjects!AF287)*$BD$221+(SummaryProjects!AF307)*$BD$222+(SummaryProjects!AF327)*$BD$223+(SummaryProjects!AF347)*$BD$224+(SummaryProjects!AF367)*$BD$225+(+SummaryProjects!AF387)*$BD$226+(SummaryProjects!AF407)*$BD$227+(SummaryProjects!AF427)*$BD$228+(SummaryProjects!AF447)*$BD$229+(SummaryProjects!AF467)*$BD$230+(SummaryProjects!AF487)*$BD$231+(SummaryProjects!AF507)*$BD$232+(SummaryProjects!AF527)*$BD$233+(SummaryProjects!AF547)*$BD$234+(SummaryProjects!AF567)*$BD$235+(SummaryProjects!AF587)*$BD$236+(SummaryProjects!AF607)*$BD$237,\"\"))","v":0},{"$f":"IF(AG256=\"\",0,IFERROR(AG213+(SummaryProjects!AG27)*$BD$208+(SummaryProjects!AG47)*$BD$209+(SummaryProjects!AG67)*$BD$210+(SummaryProjects!AG87)*$BD$211+(SummaryProjects!AG107)*$BD$212+(SummaryProjects!AG127)*$BD$213+(SummaryProjects!AG147)*$BD$214+(SummaryProjects!AG167)*$BD$215+(SummaryProjects!AG187)*$BD$216+(SummaryProjects!AG207)*$BD$217+(SummaryProjects!AG227)*$BD$218+(SummaryProjects!AG247)*$BD$219+(SummaryProjects!AG267)*$BD$220+(SummaryProjects!AG287)*$BD$221+(SummaryProjects!AG307)*$BD$222+(SummaryProjects!AG327)*$BD$223+(SummaryProjects!AG347)*$BD$224+(SummaryProjects!AG367)*$BD$225+(+SummaryProjects!AG387)*$BD$226+(SummaryProjects!AG407)*$BD$227+(SummaryProjects!AG427)*$BD$228+(SummaryProjects!AG447)*$BD$229+(SummaryProjects!AG467)*$BD$230+(SummaryProjects!AG487)*$BD$231+(SummaryProjects!AG507)*$BD$232+(SummaryProjects!AG527)*$BD$233+(SummaryProjects!AG547)*$BD$234+(SummaryProjects!AG567)*$BD$235+(SummaryProjects!AG587)*$BD$236+(SummaryProjects!AG607)*$BD$237,\"\"))","v":0},{"$f":"IF(AH256=\"\",0,IFERROR(AH213+(SummaryProjects!AH27)*$BD$208+(SummaryProjects!AH47)*$BD$209+(SummaryProjects!AH67)*$BD$210+(SummaryProjects!AH87)*$BD$211+(SummaryProjects!AH107)*$BD$212+(SummaryProjects!AH127)*$BD$213+(SummaryProjects!AH147)*$BD$214+(SummaryProjects!AH167)*$BD$215+(SummaryProjects!AH187)*$BD$216+(SummaryProjects!AH207)*$BD$217+(SummaryProjects!AH227)*$BD$218+(SummaryProjects!AH247)*$BD$219+(SummaryProjects!AH267)*$BD$220+(SummaryProjects!AH287)*$BD$221+(SummaryProjects!AH307)*$BD$222+(SummaryProjects!AH327)*$BD$223+(SummaryProjects!AH347)*$BD$224+(SummaryProjects!AH367)*$BD$225+(+SummaryProjects!AH387)*$BD$226+(SummaryProjects!AH407)*$BD$227+(SummaryProjects!AH427)*$BD$228+(SummaryProjects!AH447)*$BD$229+(SummaryProjects!AH467)*$BD$230+(SummaryProjects!AH487)*$BD$231+(SummaryProjects!AH507)*$BD$232+(SummaryProjects!AH527)*$BD$233+(SummaryProjects!AH547)*$BD$234+(SummaryProjects!AH567)*$BD$235+(SummaryProjects!AH587)*$BD$236+(SummaryProjects!AH607)*$BD$237,\"\"))","v":0},{"$f":"IF(AI256=\"\",0,IFERROR(AI213+(SummaryProjects!AI27)*$BD$208+(SummaryProjects!AI47)*$BD$209+(SummaryProjects!AI67)*$BD$210+(SummaryProjects!AI87)*$BD$211+(SummaryProjects!AI107)*$BD$212+(SummaryProjects!AI127)*$BD$213+(SummaryProjects!AI147)*$BD$214+(SummaryProjects!AI167)*$BD$215+(SummaryProjects!AI187)*$BD$216+(SummaryProjects!AI207)*$BD$217+(SummaryProjects!AI227)*$BD$218+(SummaryProjects!AI247)*$BD$219+(SummaryProjects!AI267)*$BD$220+(SummaryProjects!AI287)*$BD$221+(SummaryProjects!AI307)*$BD$222+(SummaryProjects!AI327)*$BD$223+(SummaryProjects!AI347)*$BD$224+(SummaryProjects!AI367)*$BD$225+(+SummaryProjects!AI387)*$BD$226+(SummaryProjects!AI407)*$BD$227+(SummaryProjects!AI427)*$BD$228+(SummaryProjects!AI447)*$BD$229+(SummaryProjects!AI467)*$BD$230+(SummaryProjects!AI487)*$BD$231+(SummaryProjects!AI507)*$BD$232+(SummaryProjects!AI527)*$BD$233+(SummaryProjects!AI547)*$BD$234+(SummaryProjects!AI567)*$BD$235+(SummaryProjects!AI587)*$BD$236+(SummaryProjects!AI607)*$BD$237,\"\"))","v":0},{"$f":"IF(AJ256=\"\",0,IFERROR(AJ213+(SummaryProjects!AJ27)*$BD$208+(SummaryProjects!AJ47)*$BD$209+(SummaryProjects!AJ67)*$BD$210+(SummaryProjects!AJ87)*$BD$211+(SummaryProjects!AJ107)*$BD$212+(SummaryProjects!AJ127)*$BD$213+(SummaryProjects!AJ147)*$BD$214+(SummaryProjects!AJ167)*$BD$215+(SummaryProjects!AJ187)*$BD$216+(SummaryProjects!AJ207)*$BD$217+(SummaryProjects!AJ227)*$BD$218+(SummaryProjects!AJ247)*$BD$219+(SummaryProjects!AJ267)*$BD$220+(SummaryProjects!AJ287)*$BD$221+(SummaryProjects!AJ307)*$BD$222+(SummaryProjects!AJ327)*$BD$223+(SummaryProjects!AJ347)*$BD$224+(SummaryProjects!AJ367)*$BD$225+(+SummaryProjects!AJ387)*$BD$226+(SummaryProjects!AJ407)*$BD$227+(SummaryProjects!AJ427)*$BD$228+(SummaryProjects!AJ447)*$BD$229+(SummaryProjects!AJ467)*$BD$230+(SummaryProjects!AJ487)*$BD$231+(SummaryProjects!AJ507)*$BD$232+(SummaryProjects!AJ527)*$BD$233+(SummaryProjects!AJ547)*$BD$234+(SummaryProjects!AJ567)*$BD$235+(SummaryProjects!AJ587)*$BD$236+(SummaryProjects!AJ607)*$BD$237,\"\"))","v":0},{"$f":"IF(AK256=\"\",0,IFERROR(AK213+(SummaryProjects!AK27)*$BD$208+(SummaryProjects!AK47)*$BD$209+(SummaryProjects!AK67)*$BD$210+(SummaryProjects!AK87)*$BD$211+(SummaryProjects!AK107)*$BD$212+(SummaryProjects!AK127)*$BD$213+(SummaryProjects!AK147)*$BD$214+(SummaryProjects!AK167)*$BD$215+(SummaryProjects!AK187)*$BD$216+(SummaryProjects!AK207)*$BD$217+(SummaryProjects!AK227)*$BD$218+(SummaryProjects!AK247)*$BD$219+(SummaryProjects!AK267)*$BD$220+(SummaryProjects!AK287)*$BD$221+(SummaryProjects!AK307)*$BD$222+(SummaryProjects!AK327)*$BD$223+(SummaryProjects!AK347)*$BD$224+(SummaryProjects!AK367)*$BD$225+(+SummaryProjects!AK387)*$BD$226+(SummaryProjects!AK407)*$BD$227+(SummaryProjects!AK427)*$BD$228+(SummaryProjects!AK447)*$BD$229+(SummaryProjects!AK467)*$BD$230+(SummaryProjects!AK487)*$BD$231+(SummaryProjects!AK507)*$BD$232+(SummaryProjects!AK527)*$BD$233+(SummaryProjects!AK547)*$BD$234+(SummaryProjects!AK567)*$BD$235+(SummaryProjects!AK587)*$BD$236+(SummaryProjects!AK607)*$BD$237,\"\"))","v":0},{"$f":"IF(AL256=\"\",0,IFERROR(AL213+(SummaryProjects!AL27)*$BD$208+(SummaryProjects!AL47)*$BD$209+(SummaryProjects!AL67)*$BD$210+(SummaryProjects!AL87)*$BD$211+(SummaryProjects!AL107)*$BD$212+(SummaryProjects!AL127)*$BD$213+(SummaryProjects!AL147)*$BD$214+(SummaryProjects!AL167)*$BD$215+(SummaryProjects!AL187)*$BD$216+(SummaryProjects!AL207)*$BD$217+(SummaryProjects!AL227)*$BD$218+(SummaryProjects!AL247)*$BD$219+(SummaryProjects!AL267)*$BD$220+(SummaryProjects!AL287)*$BD$221+(SummaryProjects!AL307)*$BD$222+(SummaryProjects!AL327)*$BD$223+(SummaryProjects!AL347)*$BD$224+(SummaryProjects!AL367)*$BD$225+(+SummaryProjects!AL387)*$BD$226+(SummaryProjects!AL407)*$BD$227+(SummaryProjects!AL427)*$BD$228+(SummaryProjects!AL447)*$BD$229+(SummaryProjects!AL467)*$BD$230+(SummaryProjects!AL487)*$BD$231+(SummaryProjects!AL507)*$BD$232+(SummaryProjects!AL527)*$BD$233+(SummaryProjects!AL547)*$BD$234+(SummaryProjects!AL567)*$BD$235+(SummaryProjects!AL587)*$BD$236+(SummaryProjects!AL607)*$BD$237,\"\"))","v":0},{"$f":"IF(AM256=\"\",0,IFERROR(AM213+(SummaryProjects!AM27)*$BD$208+(SummaryProjects!AM47)*$BD$209+(SummaryProjects!AM67)*$BD$210+(SummaryProjects!AM87)*$BD$211+(SummaryProjects!AM107)*$BD$212+(SummaryProjects!AM127)*$BD$213+(SummaryProjects!AM147)*$BD$214+(SummaryProjects!AM167)*$BD$215+(SummaryProjects!AM187)*$BD$216+(SummaryProjects!AM207)*$BD$217+(SummaryProjects!AM227)*$BD$218+(SummaryProjects!AM247)*$BD$219+(SummaryProjects!AM267)*$BD$220+(SummaryProjects!AM287)*$BD$221+(SummaryProjects!AM307)*$BD$222+(SummaryProjects!AM327)*$BD$223+(SummaryProjects!AM347)*$BD$224+(SummaryProjects!AM367)*$BD$225+(+SummaryProjects!AM387)*$BD$226+(SummaryProjects!AM407)*$BD$227+(SummaryProjects!AM427)*$BD$228+(SummaryProjects!AM447)*$BD$229+(SummaryProjects!AM467)*$BD$230+(SummaryProjects!AM487)*$BD$231+(SummaryProjects!AM507)*$BD$232+(SummaryProjects!AM527)*$BD$233+(SummaryProjects!AM547)*$BD$234+(SummaryProjects!AM567)*$BD$235+(SummaryProjects!AM587)*$BD$236+(SummaryProjects!AM607)*$BD$237,\"\"))","v":0},{"$f":"IF(AN256=\"\",0,IFERROR(AN213+(SummaryProjects!AN27)*$BD$208+(SummaryProjects!AN47)*$BD$209+(SummaryProjects!AN67)*$BD$210+(SummaryProjects!AN87)*$BD$211+(SummaryProjects!AN107)*$BD$212+(SummaryProjects!AN127)*$BD$213+(SummaryProjects!AN147)*$BD$214+(SummaryProjects!AN167)*$BD$215+(SummaryProjects!AN187)*$BD$216+(SummaryProjects!AN207)*$BD$217+(SummaryProjects!AN227)*$BD$218+(SummaryProjects!AN247)*$BD$219+(SummaryProjects!AN267)*$BD$220+(SummaryProjects!AN287)*$BD$221+(SummaryProjects!AN307)*$BD$222+(SummaryProjects!AN327)*$BD$223+(SummaryProjects!AN347)*$BD$224+(SummaryProjects!AN367)*$BD$225+(+SummaryProjects!AN387)*$BD$226+(SummaryProjects!AN407)*$BD$227+(SummaryProjects!AN427)*$BD$228+(SummaryProjects!AN447)*$BD$229+(SummaryProjects!AN467)*$BD$230+(SummaryProjects!AN487)*$BD$231+(SummaryProjects!AN507)*$BD$232+(SummaryProjects!AN527)*$BD$233+(SummaryProjects!AN547)*$BD$234+(SummaryProjects!AN567)*$BD$235+(SummaryProjects!AN587)*$BD$236+(SummaryProjects!AN607)*$BD$237,\"\"))","v":0},{"$f":"IF(AO256=\"\",0,IFERROR(AO213+(SummaryProjects!AO27)*$BD$208+(SummaryProjects!AO47)*$BD$209+(SummaryProjects!AO67)*$BD$210+(SummaryProjects!AO87)*$BD$211+(SummaryProjects!AO107)*$BD$212+(SummaryProjects!AO127)*$BD$213+(SummaryProjects!AO147)*$BD$214+(SummaryProjects!AO167)*$BD$215+(SummaryProjects!AO187)*$BD$216+(SummaryProjects!AO207)*$BD$217+(SummaryProjects!AO227)*$BD$218+(SummaryProjects!AO247)*$BD$219+(SummaryProjects!AO267)*$BD$220+(SummaryProjects!AO287)*$BD$221+(SummaryProjects!AO307)*$BD$222+(SummaryProjects!AO327)*$BD$223+(SummaryProjects!AO347)*$BD$224+(SummaryProjects!AO367)*$BD$225+(+SummaryProjects!AO387)*$BD$226+(SummaryProjects!AO407)*$BD$227+(SummaryProjects!AO427)*$BD$228+(SummaryProjects!AO447)*$BD$229+(SummaryProjects!AO467)*$BD$230+(SummaryProjects!AO487)*$BD$231+(SummaryProjects!AO507)*$BD$232+(SummaryProjects!AO527)*$BD$233+(SummaryProjects!AO547)*$BD$234+(SummaryProjects!AO567)*$BD$235+(SummaryProjects!AO587)*$BD$236+(SummaryProjects!AO607)*$BD$237,\"\"))","v":0},{"$f":"IF(AP256=\"\",0,IFERROR(AP213+(SummaryProjects!AP27)*$BD$208+(SummaryProjects!AP47)*$BD$209+(SummaryProjects!AP67)*$BD$210+(SummaryProjects!AP87)*$BD$211+(SummaryProjects!AP107)*$BD$212+(SummaryProjects!AP127)*$BD$213+(SummaryProjects!AP147)*$BD$214+(SummaryProjects!AP167)*$BD$215+(SummaryProjects!AP187)*$BD$216+(SummaryProjects!AP207)*$BD$217+(SummaryProjects!AP227)*$BD$218+(SummaryProjects!AP247)*$BD$219+(SummaryProjects!AP267)*$BD$220+(SummaryProjects!AP287)*$BD$221+(SummaryProjects!AP307)*$BD$222+(SummaryProjects!AP327)*$BD$223+(SummaryProjects!AP347)*$BD$224+(SummaryProjects!AP367)*$BD$225+(+SummaryProjects!AP387)*$BD$226+(SummaryProjects!AP407)*$BD$227+(SummaryProjects!AP427)*$BD$228+(SummaryProjects!AP447)*$BD$229+(SummaryProjects!AP467)*$BD$230+(SummaryProjects!AP487)*$BD$231+(SummaryProjects!AP507)*$BD$232+(SummaryProjects!AP527)*$BD$233+(SummaryProjects!AP547)*$BD$234+(SummaryProjects!AP567)*$BD$235+(SummaryProjects!AP587)*$BD$236+(SummaryProjects!AP607)*$BD$237,\"\"))","v":0},{"$f":"IF(AQ256=\"\",0,IFERROR(AQ213+(SummaryProjects!AQ27)*$BD$208+(SummaryProjects!AQ47)*$BD$209+(SummaryProjects!AQ67)*$BD$210+(SummaryProjects!AQ87)*$BD$211+(SummaryProjects!AQ107)*$BD$212+(SummaryProjects!AQ127)*$BD$213+(SummaryProjects!AQ147)*$BD$214+(SummaryProjects!AQ167)*$BD$215+(SummaryProjects!AQ187)*$BD$216+(SummaryProjects!AQ207)*$BD$217+(SummaryProjects!AQ227)*$BD$218+(SummaryProjects!AQ247)*$BD$219+(SummaryProjects!AQ267)*$BD$220+(SummaryProjects!AQ287)*$BD$221+(SummaryProjects!AQ307)*$BD$222+(SummaryProjects!AQ327)*$BD$223+(SummaryProjects!AQ347)*$BD$224+(SummaryProjects!AQ367)*$BD$225+(+SummaryProjects!AQ387)*$BD$226+(SummaryProjects!AQ407)*$BD$227+(SummaryProjects!AQ427)*$BD$228+(SummaryProjects!AQ447)*$BD$229+(SummaryProjects!AQ467)*$BD$230+(SummaryProjects!AQ487)*$BD$231+(SummaryProjects!AQ507)*$BD$232+(SummaryProjects!AQ527)*$BD$233+(SummaryProjects!AQ547)*$BD$234+(SummaryProjects!AQ567)*$BD$235+(SummaryProjects!AQ587)*$BD$236+(SummaryProjects!AQ607)*$BD$237,\"\"))","v":0},{"$f":"IF(AR256=\"\",0,IFERROR(AR213+(SummaryProjects!AR27)*$BD$208+(SummaryProjects!AR47)*$BD$209+(SummaryProjects!AR67)*$BD$210+(SummaryProjects!AR87)*$BD$211+(SummaryProjects!AR107)*$BD$212+(SummaryProjects!AR127)*$BD$213+(SummaryProjects!AR147)*$BD$214+(SummaryProjects!AR167)*$BD$215+(SummaryProjects!AR187)*$BD$216+(SummaryProjects!AR207)*$BD$217+(SummaryProjects!AR227)*$BD$218+(SummaryProjects!AR247)*$BD$219+(SummaryProjects!AR267)*$BD$220+(SummaryProjects!AR287)*$BD$221+(SummaryProjects!AR307)*$BD$222+(SummaryProjects!AR327)*$BD$223+(SummaryProjects!AR347)*$BD$224+(SummaryProjects!AR367)*$BD$225+(+SummaryProjects!AR387)*$BD$226+(SummaryProjects!AR407)*$BD$227+(SummaryProjects!AR427)*$BD$228+(SummaryProjects!AR447)*$BD$229+(SummaryProjects!AR467)*$BD$230+(SummaryProjects!AR487)*$BD$231+(SummaryProjects!AR507)*$BD$232+(SummaryProjects!AR527)*$BD$233+(SummaryProjects!AR547)*$BD$234+(SummaryProjects!AR567)*$BD$235+(SummaryProjects!AR587)*$BD$236+(SummaryProjects!AR607)*$BD$237,\"\"))","v":0},{"$f":"IF(AS256=\"\",0,IFERROR(AS213+(SummaryProjects!AS27)*$BD$208+(SummaryProjects!AS47)*$BD$209+(SummaryProjects!AS67)*$BD$210+(SummaryProjects!AS87)*$BD$211+(SummaryProjects!AS107)*$BD$212+(SummaryProjects!AS127)*$BD$213+(SummaryProjects!AS147)*$BD$214+(SummaryProjects!AS167)*$BD$215+(SummaryProjects!AS187)*$BD$216+(SummaryProjects!AS207)*$BD$217+(SummaryProjects!AS227)*$BD$218+(SummaryProjects!AS247)*$BD$219+(SummaryProjects!AS267)*$BD$220+(SummaryProjects!AS287)*$BD$221+(SummaryProjects!AS307)*$BD$222+(SummaryProjects!AS327)*$BD$223+(SummaryProjects!AS347)*$BD$224+(SummaryProjects!AS367)*$BD$225+(+SummaryProjects!AS387)*$BD$226+(SummaryProjects!AS407)*$BD$227+(SummaryProjects!AS427)*$BD$228+(SummaryProjects!AS447)*$BD$229+(SummaryProjects!AS467)*$BD$230+(SummaryProjects!AS487)*$BD$231+(SummaryProjects!AS507)*$BD$232+(SummaryProjects!AS527)*$BD$233+(SummaryProjects!AS547)*$BD$234+(SummaryProjects!AS567)*$BD$235+(SummaryProjects!AS587)*$BD$236+(SummaryProjects!AS607)*$BD$237,\"\"))","v":0},{"$f":"IF(AT256=\"\",0,IFERROR(AT213+(SummaryProjects!AT27)*$BD$208+(SummaryProjects!AT47)*$BD$209+(SummaryProjects!AT67)*$BD$210+(SummaryProjects!AT87)*$BD$211+(SummaryProjects!AT107)*$BD$212+(SummaryProjects!AT127)*$BD$213+(SummaryProjects!AT147)*$BD$214+(SummaryProjects!AT167)*$BD$215+(SummaryProjects!AT187)*$BD$216+(SummaryProjects!AT207)*$BD$217+(SummaryProjects!AT227)*$BD$218+(SummaryProjects!AT247)*$BD$219+(SummaryProjects!AT267)*$BD$220+(SummaryProjects!AT287)*$BD$221+(SummaryProjects!AT307)*$BD$222+(SummaryProjects!AT327)*$BD$223+(SummaryProjects!AT347)*$BD$224+(SummaryProjects!AT367)*$BD$225+(+SummaryProjects!AT387)*$BD$226+(SummaryProjects!AT407)*$BD$227+(SummaryProjects!AT427)*$BD$228+(SummaryProjects!AT447)*$BD$229+(SummaryProjects!AT467)*$BD$230+(SummaryProjects!AT487)*$BD$231+(SummaryProjects!AT507)*$BD$232+(SummaryProjects!AT527)*$BD$233+(SummaryProjects!AT547)*$BD$234+(SummaryProjects!AT567)*$BD$235+(SummaryProjects!AT587)*$BD$236+(SummaryProjects!AT607)*$BD$237,\"\"))","v":0},{"$f":"IF(AU256=\"\",0,IFERROR(AU213+(SummaryProjects!AU27)*$BD$208+(SummaryProjects!AU47)*$BD$209+(SummaryProjects!AU67)*$BD$210+(SummaryProjects!AU87)*$BD$211+(SummaryProjects!AU107)*$BD$212+(SummaryProjects!AU127)*$BD$213+(SummaryProjects!AU147)*$BD$214+(SummaryProjects!AU167)*$BD$215+(SummaryProjects!AU187)*$BD$216+(SummaryProjects!AU207)*$BD$217+(SummaryProjects!AU227)*$BD$218+(SummaryProjects!AU247)*$BD$219+(SummaryProjects!AU267)*$BD$220+(SummaryProjects!AU287)*$BD$221+(SummaryProjects!AU307)*$BD$222+(SummaryProjects!AU327)*$BD$223+(SummaryProjects!AU347)*$BD$224+(SummaryProjects!AU367)*$BD$225+(+SummaryProjects!AU387)*$BD$226+(SummaryProjects!AU407)*$BD$227+(SummaryProjects!AU427)*$BD$228+(SummaryProjects!AU447)*$BD$229+(SummaryProjects!AU467)*$BD$230+(SummaryProjects!AU487)*$BD$231+(SummaryProjects!AU507)*$BD$232+(SummaryProjects!AU527)*$BD$233+(SummaryProjects!AU547)*$BD$234+(SummaryProjects!AU567)*$BD$235+(SummaryProjects!AU587)*$BD$236+(SummaryProjects!AU607)*$BD$237,\"\"))","v":0},{"$f":"IF(AV256=\"\",0,IFERROR(AV213+(SummaryProjects!AV27)*$BD$208+(SummaryProjects!AV47)*$BD$209+(SummaryProjects!AV67)*$BD$210+(SummaryProjects!AV87)*$BD$211+(SummaryProjects!AV107)*$BD$212+(SummaryProjects!AV127)*$BD$213+(SummaryProjects!AV147)*$BD$214+(SummaryProjects!AV167)*$BD$215+(SummaryProjects!AV187)*$BD$216+(SummaryProjects!AV207)*$BD$217+(SummaryProjects!AV227)*$BD$218+(SummaryProjects!AV247)*$BD$219+(SummaryProjects!AV267)*$BD$220+(SummaryProjects!AV287)*$BD$221+(SummaryProjects!AV307)*$BD$222+(SummaryProjects!AV327)*$BD$223+(SummaryProjects!AV347)*$BD$224+(SummaryProjects!AV367)*$BD$225+(+SummaryProjects!AV387)*$BD$226+(SummaryProjects!AV407)*$BD$227+(SummaryProjects!AV427)*$BD$228+(SummaryProjects!AV447)*$BD$229+(SummaryProjects!AV467)*$BD$230+(SummaryProjects!AV487)*$BD$231+(SummaryProjects!AV507)*$BD$232+(SummaryProjects!AV527)*$BD$233+(SummaryProjects!AV547)*$BD$234+(SummaryProjects!AV567)*$BD$235+(SummaryProjects!AV587)*$BD$236+(SummaryProjects!AV607)*$BD$237,\"\"))","v":0},{"$f":"IF(AW256=\"\",0,IFERROR(AW213+(SummaryProjects!AW27)*$BD$208+(SummaryProjects!AW47)*$BD$209+(SummaryProjects!AW67)*$BD$210+(SummaryProjects!AW87)*$BD$211+(SummaryProjects!AW107)*$BD$212+(SummaryProjects!AW127)*$BD$213+(SummaryProjects!AW147)*$BD$214+(SummaryProjects!AW167)*$BD$215+(SummaryProjects!AW187)*$BD$216+(SummaryProjects!AW207)*$BD$217+(SummaryProjects!AW227)*$BD$218+(SummaryProjects!AW247)*$BD$219+(SummaryProjects!AW267)*$BD$220+(SummaryProjects!AW287)*$BD$221+(SummaryProjects!AW307)*$BD$222+(SummaryProjects!AW327)*$BD$223+(SummaryProjects!AW347)*$BD$224+(SummaryProjects!AW367)*$BD$225+(+SummaryProjects!AW387)*$BD$226+(SummaryProjects!AW407)*$BD$227+(SummaryProjects!AW427)*$BD$228+(SummaryProjects!AW447)*$BD$229+(SummaryProjects!AW467)*$BD$230+(SummaryProjects!AW487)*$BD$231+(SummaryProjects!AW507)*$BD$232+(SummaryProjects!AW527)*$BD$233+(SummaryProjects!AW547)*$BD$234+(SummaryProjects!AW567)*$BD$235+(SummaryProjects!AW587)*$BD$236+(SummaryProjects!AW607)*$BD$237,\"\"))","v":0},{"$f":"IF(AX256=\"\",0,IFERROR(AX213+(SummaryProjects!AX27)*$BD$208+(SummaryProjects!AX47)*$BD$209+(SummaryProjects!AX67)*$BD$210+(SummaryProjects!AX87)*$BD$211+(SummaryProjects!AX107)*$BD$212+(SummaryProjects!AX127)*$BD$213+(SummaryProjects!AX147)*$BD$214+(SummaryProjects!AX167)*$BD$215+(SummaryProjects!AX187)*$BD$216+(SummaryProjects!AX207)*$BD$217+(SummaryProjects!AX227)*$BD$218+(SummaryProjects!AX247)*$BD$219+(SummaryProjects!AX267)*$BD$220+(SummaryProjects!AX287)*$BD$221+(SummaryProjects!AX307)*$BD$222+(SummaryProjects!AX327)*$BD$223+(SummaryProjects!AX347)*$BD$224+(SummaryProjects!AX367)*$BD$225+(+SummaryProjects!AX387)*$BD$226+(SummaryProjects!AX407)*$BD$227+(SummaryProjects!AX427)*$BD$228+(SummaryProjects!AX447)*$BD$229+(SummaryProjects!AX467)*$BD$230+(SummaryProjects!AX487)*$BD$231+(SummaryProjects!AX507)*$BD$232+(SummaryProjects!AX527)*$BD$233+(SummaryProjects!AX547)*$BD$234+(SummaryProjects!AX567)*$BD$235+(SummaryProjects!AX587)*$BD$236+(SummaryProjects!AX607)*$BD$237,\"\"))","v":0},{"$f":"IF(AY256=\"\",0,IFERROR(AY213+(SummaryProjects!AY27)*$BD$208+(SummaryProjects!AY47)*$BD$209+(SummaryProjects!AY67)*$BD$210+(SummaryProjects!AY87)*$BD$211+(SummaryProjects!AY107)*$BD$212+(SummaryProjects!AY127)*$BD$213+(SummaryProjects!AY147)*$BD$214+(SummaryProjects!AY167)*$BD$215+(SummaryProjects!AY187)*$BD$216+(SummaryProjects!AY207)*$BD$217+(SummaryProjects!AY227)*$BD$218+(SummaryProjects!AY247)*$BD$219+(SummaryProjects!AY267)*$BD$220+(SummaryProjects!AY287)*$BD$221+(SummaryProjects!AY307)*$BD$222+(SummaryProjects!AY327)*$BD$223+(SummaryProjects!AY347)*$BD$224+(SummaryProjects!AY367)*$BD$225+(+SummaryProjects!AY387)*$BD$226+(SummaryProjects!AY407)*$BD$227+(SummaryProjects!AY427)*$BD$228+(SummaryProjects!AY447)*$BD$229+(SummaryProjects!AY467)*$BD$230+(SummaryProjects!AY487)*$BD$231+(SummaryProjects!AY507)*$BD$232+(SummaryProjects!AY527)*$BD$233+(SummaryProjects!AY547)*$BD$234+(SummaryProjects!AY567)*$BD$235+(SummaryProjects!AY587)*$BD$236+(SummaryProjects!AY607)*$BD$237,\"\"))","v":0},{"$f":"IF(AZ256=\"\",0,IFERROR(AZ213+(SummaryProjects!AZ27)*$BD$208+(SummaryProjects!AZ47)*$BD$209+(SummaryProjects!AZ67)*$BD$210+(SummaryProjects!AZ87)*$BD$211+(SummaryProjects!AZ107)*$BD$212+(SummaryProjects!AZ127)*$BD$213+(SummaryProjects!AZ147)*$BD$214+(SummaryProjects!AZ167)*$BD$215+(SummaryProjects!AZ187)*$BD$216+(SummaryProjects!AZ207)*$BD$217+(SummaryProjects!AZ227)*$BD$218+(SummaryProjects!AZ247)*$BD$219+(SummaryProjects!AZ267)*$BD$220+(SummaryProjects!AZ287)*$BD$221+(SummaryProjects!AZ307)*$BD$222+(SummaryProjects!AZ327)*$BD$223+(SummaryProjects!AZ347)*$BD$224+(SummaryProjects!AZ367)*$BD$225+(+SummaryProjects!AZ387)*$BD$226+(SummaryProjects!AZ407)*$BD$227+(SummaryProjects!AZ427)*$BD$228+(SummaryProjects!AZ447)*$BD$229+(SummaryProjects!AZ467)*$BD$230+(SummaryProjects!AZ487)*$BD$231+(SummaryProjects!AZ507)*$BD$232+(SummaryProjects!AZ527)*$BD$233+(SummaryProjects!AZ547)*$BD$234+(SummaryProjects!AZ567)*$BD$235+(SummaryProjects!AZ587)*$BD$236+(SummaryProjects!AZ607)*$BD$237,\"\"))","v":0},null,null,7,0,"","P7",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG213, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Cash balance baseline",null,{"$f":"IF(C257=\"\",0,MacroParameters!C10)","v":0},{"$f":"IF(C257=\"\",0,MacroParameters!D10)","v":0},{"$f":"IF(D257=\"\",0,MacroParameters!E10)","v":0},{"$f":"IF(E257=\"\",0,MacroParameters!F10)","v":0},{"$f":"IF(F257=\"\",0,MacroParameters!G10)","v":0},{"$f":"IF(G257=\"\",0,MacroParameters!H10)","v":0},{"$f":"IF(H257=\"\",0,MacroParameters!I10)","v":0},{"$f":"IF(I257=\"\",0,MacroParameters!J10)","v":0},{"$f":"IF(J257=\"\",0,MacroParameters!K10)","v":0},{"$f":"IF(K257=\"\",0,MacroParameters!L10)","v":0},{"$f":"IF(L257=\"\",0,MacroParameters!M10)","v":0},{"$f":"IF(M257=\"\",0,MacroParameters!N10)","v":0},{"$f":"IF(N257=\"\",0,MacroParameters!O10)","v":0},{"$f":"IF(O257=\"\",0,MacroParameters!P10)","v":0},{"$f":"IF(P257=\"\",0,MacroParameters!Q10)","v":0},{"$f":"IF(Q257=\"\",0,MacroParameters!R10)","v":0},{"$f":"IF(R257=\"\",0,MacroParameters!S10)","v":0},{"$f":"IF(S257=\"\",0,MacroParameters!T10)","v":0},{"$f":"IF(T257=\"\",0,MacroParameters!U10)","v":0},{"$f":"IF(U257=\"\",0,MacroParameters!V10)","v":0},{"$f":"IF(V257=\"\",0,MacroParameters!W10)","v":0},{"$f":"IF(W257=\"\",0,MacroParameters!X10)","v":0},{"$f":"IF(X257=\"\",0,MacroParameters!Y10)","v":0},{"$f":"IF(Y257=\"\",0,MacroParameters!Z10)","v":0},{"$f":"IF(Z257=\"\",0,MacroParameters!AA10)","v":0},{"$f":"IF(AA257=\"\",0,MacroParameters!AB10)","v":0},{"$f":"IF(AB257=\"\",0,MacroParameters!AC10)","v":0},{"$f":"IF(AC257=\"\",0,MacroParameters!AD10)","v":0},{"$f":"IF(AD257=\"\",0,MacroParameters!AE10)","v":0},{"$f":"IF(AE257=\"\",0,MacroParameters!AF10)","v":0},{"$f":"IF(AF257=\"\",0,MacroParameters!AG10)","v":0},{"$f":"IF(AG257=\"\",0,MacroParameters!AH10)","v":0},{"$f":"IF(AH257=\"\",0,MacroParameters!AI10)","v":0},{"$f":"IF(AI257=\"\",0,MacroParameters!AJ10)","v":0},{"$f":"IF(AJ257=\"\",0,MacroParameters!AK10)","v":0},{"$f":"IF(AK257=\"\",0,MacroParameters!AL10)","v":0},{"$f":"IF(AL257=\"\",0,MacroParameters!AM10)","v":0},{"$f":"IF(AM257=\"\",0,MacroParameters!AN10)","v":0},{"$f":"IF(AN257=\"\",0,MacroParameters!AO10)","v":0},{"$f":"IF(AO257=\"\",0,MacroParameters!AP10)","v":0},{"$f":"IF(AP257=\"\",0,MacroParameters!AQ10)","v":0},{"$f":"IF(AQ257=\"\",0,MacroParameters!AR10)","v":0},{"$f":"IF(AR257=\"\",0,MacroParameters!AS10)","v":0},{"$f":"IF(AS257=\"\",0,MacroParameters!AT10)","v":0},{"$f":"IF(AT257=\"\",0,MacroParameters!AU10)","v":0},{"$f":"IF(AU257=\"\",0,MacroParameters!AV10)","v":0},{"$f":"IF(AV257=\"\",0,MacroParameters!AW10)","v":0},{"$f":"IF(AW257=\"\",0,MacroParameters!AX10)","v":0},{"$f":"IF(AX257=\"\",0,MacroParameters!AY10)","v":0},{"$f":"IF(AY257=\"\",0,MacroParameters!AZ10)","v":0},null,null,8,0,"","P8",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG214, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Cash balance including PPPs with shock",null,{"$f":"IF(C258=\"\",0,IFERROR(C215+(SummaryProjects!C28*$BD$208+  SummaryProjects!C48*$BD$209+  SummaryProjects!C68*$BD$210+  SummaryProjects!C88*$BD$211+  SummaryProjects!C108*$BD$212+  SummaryProjects!C128*$BD$213+  SummaryProjects!C148*$BD$214+  SummaryProjects!C168*$BD$215+  SummaryProjects!C188*$BD$216+  SummaryProjects!C208*$BD$217+  SummaryProjects!C228*$BD$218+  SummaryProjects!C248*$BD$219+  SummaryProjects!C268*$BD$220+  SummaryProjects!C288*$BD$221+  SummaryProjects!C308*$BD$222+  SummaryProjects!C328*$BD$223+  SummaryProjects!C348*$BD$224+  SummaryProjects!C368*$BD$225+  SummaryProjects!C388*$BD$226+  SummaryProjects!C408*$BD$227+  SummaryProjects!C428*$BD$228+  SummaryProjects!C448*$BD$229+  SummaryProjects!C468*$BD$230+  SummaryProjects!C488*$BD$231+  SummaryProjects!C508*$BD$232+  SummaryProjects!C528*$BD$233+  SummaryProjects!C548*$BD$234+  SummaryProjects!C568*$BD$235+  SummaryProjects!C588*$BD$236+  SummaryProjects!C608*$BD$237),\"\"))","v":0},{"$f":"IF(D258=\"\",0,IFERROR(D215+(SummaryProjects!D28*$BD$208+  SummaryProjects!D48*$BD$209+  SummaryProjects!D68*$BD$210+  SummaryProjects!D88*$BD$211+  SummaryProjects!D108*$BD$212+  SummaryProjects!D128*$BD$213+  SummaryProjects!D148*$BD$214+  SummaryProjects!D168*$BD$215+  SummaryProjects!D188*$BD$216+  SummaryProjects!D208*$BD$217+  SummaryProjects!D228*$BD$218+  SummaryProjects!D248*$BD$219+  SummaryProjects!D268*$BD$220+  SummaryProjects!D288*$BD$221+  SummaryProjects!D308*$BD$222+  SummaryProjects!D328*$BD$223+  SummaryProjects!D348*$BD$224+  SummaryProjects!D368*$BD$225+  SummaryProjects!D388*$BD$226+  SummaryProjects!D408*$BD$227+  SummaryProjects!D428*$BD$228+  SummaryProjects!D448*$BD$229+  SummaryProjects!D468*$BD$230+  SummaryProjects!D488*$BD$231+  SummaryProjects!D508*$BD$232+  SummaryProjects!D528*$BD$233+  SummaryProjects!D548*$BD$234+  SummaryProjects!D568*$BD$235+  SummaryProjects!D588*$BD$236+  SummaryProjects!D608*$BD$237),\"\"))","v":0},{"$f":"IF(E258=\"\",0,IFERROR(E215+(SummaryProjects!E28*$BD$208+  SummaryProjects!E48*$BD$209+  SummaryProjects!E68*$BD$210+  SummaryProjects!E88*$BD$211+  SummaryProjects!E108*$BD$212+  SummaryProjects!E128*$BD$213+  SummaryProjects!E148*$BD$214+  SummaryProjects!E168*$BD$215+  SummaryProjects!E188*$BD$216+  SummaryProjects!E208*$BD$217+  SummaryProjects!E228*$BD$218+  SummaryProjects!E248*$BD$219+  SummaryProjects!E268*$BD$220+  SummaryProjects!E288*$BD$221+  SummaryProjects!E308*$BD$222+  SummaryProjects!E328*$BD$223+  SummaryProjects!E348*$BD$224+  SummaryProjects!E368*$BD$225+  SummaryProjects!E388*$BD$226+  SummaryProjects!E408*$BD$227+  SummaryProjects!E428*$BD$228+  SummaryProjects!E448*$BD$229+  SummaryProjects!E468*$BD$230+  SummaryProjects!E488*$BD$231+  SummaryProjects!E508*$BD$232+  SummaryProjects!E528*$BD$233+  SummaryProjects!E548*$BD$234+  SummaryProjects!E568*$BD$235+  SummaryProjects!E588*$BD$236+  SummaryProjects!E608*$BD$237),\"\"))","v":0},{"$f":"IF(F258=\"\",0,IFERROR(F215+(SummaryProjects!F28*$BD$208+  SummaryProjects!F48*$BD$209+  SummaryProjects!F68*$BD$210+  SummaryProjects!F88*$BD$211+  SummaryProjects!F108*$BD$212+  SummaryProjects!F128*$BD$213+  SummaryProjects!F148*$BD$214+  SummaryProjects!F168*$BD$215+  SummaryProjects!F188*$BD$216+  SummaryProjects!F208*$BD$217+  SummaryProjects!F228*$BD$218+  SummaryProjects!F248*$BD$219+  SummaryProjects!F268*$BD$220+  SummaryProjects!F288*$BD$221+  SummaryProjects!F308*$BD$222+  SummaryProjects!F328*$BD$223+  SummaryProjects!F348*$BD$224+  SummaryProjects!F368*$BD$225+  SummaryProjects!F388*$BD$226+  SummaryProjects!F408*$BD$227+  SummaryProjects!F428*$BD$228+  SummaryProjects!F448*$BD$229+  SummaryProjects!F468*$BD$230+  SummaryProjects!F488*$BD$231+  SummaryProjects!F508*$BD$232+  SummaryProjects!F528*$BD$233+  SummaryProjects!F548*$BD$234+  SummaryProjects!F568*$BD$235+  SummaryProjects!F588*$BD$236+  SummaryProjects!F608*$BD$237),\"\"))","v":0},{"$f":"IF(G258=\"\",0,IFERROR(G215+(SummaryProjects!G28*$BD$208+  SummaryProjects!G48*$BD$209+  SummaryProjects!G68*$BD$210+  SummaryProjects!G88*$BD$211+  SummaryProjects!G108*$BD$212+  SummaryProjects!G128*$BD$213+  SummaryProjects!G148*$BD$214+  SummaryProjects!G168*$BD$215+  SummaryProjects!G188*$BD$216+  SummaryProjects!G208*$BD$217+  SummaryProjects!G228*$BD$218+  SummaryProjects!G248*$BD$219+  SummaryProjects!G268*$BD$220+  SummaryProjects!G288*$BD$221+  SummaryProjects!G308*$BD$222+  SummaryProjects!G328*$BD$223+  SummaryProjects!G348*$BD$224+  SummaryProjects!G368*$BD$225+  SummaryProjects!G388*$BD$226+  SummaryProjects!G408*$BD$227+  SummaryProjects!G428*$BD$228+  SummaryProjects!G448*$BD$229+  SummaryProjects!G468*$BD$230+  SummaryProjects!G488*$BD$231+  SummaryProjects!G508*$BD$232+  SummaryProjects!G528*$BD$233+  SummaryProjects!G548*$BD$234+  SummaryProjects!G568*$BD$235+  SummaryProjects!G588*$BD$236+  SummaryProjects!G608*$BD$237),\"\"))","v":0},{"$f":"IF(H258=\"\",0,IFERROR(H215+(SummaryProjects!H28*$BD$208+  SummaryProjects!H48*$BD$209+  SummaryProjects!H68*$BD$210+  SummaryProjects!H88*$BD$211+  SummaryProjects!H108*$BD$212+  SummaryProjects!H128*$BD$213+  SummaryProjects!H148*$BD$214+  SummaryProjects!H168*$BD$215+  SummaryProjects!H188*$BD$216+  SummaryProjects!H208*$BD$217+  SummaryProjects!H228*$BD$218+  SummaryProjects!H248*$BD$219+  SummaryProjects!H268*$BD$220+  SummaryProjects!H288*$BD$221+  SummaryProjects!H308*$BD$222+  SummaryProjects!H328*$BD$223+  SummaryProjects!H348*$BD$224+  SummaryProjects!H368*$BD$225+  SummaryProjects!H388*$BD$226+  SummaryProjects!H408*$BD$227+  SummaryProjects!H428*$BD$228+  SummaryProjects!H448*$BD$229+  SummaryProjects!H468*$BD$230+  SummaryProjects!H488*$BD$231+  SummaryProjects!H508*$BD$232+  SummaryProjects!H528*$BD$233+  SummaryProjects!H548*$BD$234+  SummaryProjects!H568*$BD$235+  SummaryProjects!H588*$BD$236+  SummaryProjects!H608*$BD$237),\"\"))","v":0},{"$f":"IF(I258=\"\",0,IFERROR(I215+(SummaryProjects!I28*$BD$208+  SummaryProjects!I48*$BD$209+  SummaryProjects!I68*$BD$210+  SummaryProjects!I88*$BD$211+  SummaryProjects!I108*$BD$212+  SummaryProjects!I128*$BD$213+  SummaryProjects!I148*$BD$214+  SummaryProjects!I168*$BD$215+  SummaryProjects!I188*$BD$216+  SummaryProjects!I208*$BD$217+  SummaryProjects!I228*$BD$218+  SummaryProjects!I248*$BD$219+  SummaryProjects!I268*$BD$220+  SummaryProjects!I288*$BD$221+  SummaryProjects!I308*$BD$222+  SummaryProjects!I328*$BD$223+  SummaryProjects!I348*$BD$224+  SummaryProjects!I368*$BD$225+  SummaryProjects!I388*$BD$226+  SummaryProjects!I408*$BD$227+  SummaryProjects!I428*$BD$228+  SummaryProjects!I448*$BD$229+  SummaryProjects!I468*$BD$230+  SummaryProjects!I488*$BD$231+  SummaryProjects!I508*$BD$232+  SummaryProjects!I528*$BD$233+  SummaryProjects!I548*$BD$234+  SummaryProjects!I568*$BD$235+  SummaryProjects!I588*$BD$236+  SummaryProjects!I608*$BD$237),\"\"))","v":0},{"$f":"IF(J258=\"\",0,IFERROR(J215+(SummaryProjects!J28*$BD$208+  SummaryProjects!J48*$BD$209+  SummaryProjects!J68*$BD$210+  SummaryProjects!J88*$BD$211+  SummaryProjects!J108*$BD$212+  SummaryProjects!J128*$BD$213+  SummaryProjects!J148*$BD$214+  SummaryProjects!J168*$BD$215+  SummaryProjects!J188*$BD$216+  SummaryProjects!J208*$BD$217+  SummaryProjects!J228*$BD$218+  SummaryProjects!J248*$BD$219+  SummaryProjects!J268*$BD$220+  SummaryProjects!J288*$BD$221+  SummaryProjects!J308*$BD$222+  SummaryProjects!J328*$BD$223+  SummaryProjects!J348*$BD$224+  SummaryProjects!J368*$BD$225+  SummaryProjects!J388*$BD$226+  SummaryProjects!J408*$BD$227+  SummaryProjects!J428*$BD$228+  SummaryProjects!J448*$BD$229+  SummaryProjects!J468*$BD$230+  SummaryProjects!J488*$BD$231+  SummaryProjects!J508*$BD$232+  SummaryProjects!J528*$BD$233+  SummaryProjects!J548*$BD$234+  SummaryProjects!J568*$BD$235+  SummaryProjects!J588*$BD$236+  SummaryProjects!J608*$BD$237),\"\"))","v":0},{"$f":"IF(K258=\"\",0,IFERROR(K215+(SummaryProjects!K28*$BD$208+  SummaryProjects!K48*$BD$209+  SummaryProjects!K68*$BD$210+  SummaryProjects!K88*$BD$211+  SummaryProjects!K108*$BD$212+  SummaryProjects!K128*$BD$213+  SummaryProjects!K148*$BD$214+  SummaryProjects!K168*$BD$215+  SummaryProjects!K188*$BD$216+  SummaryProjects!K208*$BD$217+  SummaryProjects!K228*$BD$218+  SummaryProjects!K248*$BD$219+  SummaryProjects!K268*$BD$220+  SummaryProjects!K288*$BD$221+  SummaryProjects!K308*$BD$222+  SummaryProjects!K328*$BD$223+  SummaryProjects!K348*$BD$224+  SummaryProjects!K368*$BD$225+  SummaryProjects!K388*$BD$226+  SummaryProjects!K408*$BD$227+  SummaryProjects!K428*$BD$228+  SummaryProjects!K448*$BD$229+  SummaryProjects!K468*$BD$230+  SummaryProjects!K488*$BD$231+  SummaryProjects!K508*$BD$232+  SummaryProjects!K528*$BD$233+  SummaryProjects!K548*$BD$234+  SummaryProjects!K568*$BD$235+  SummaryProjects!K588*$BD$236+  SummaryProjects!K608*$BD$237),\"\"))","v":0},{"$f":"IF(L258=\"\",0,IFERROR(L215+(SummaryProjects!L28*$BD$208+  SummaryProjects!L48*$BD$209+  SummaryProjects!L68*$BD$210+  SummaryProjects!L88*$BD$211+  SummaryProjects!L108*$BD$212+  SummaryProjects!L128*$BD$213+  SummaryProjects!L148*$BD$214+  SummaryProjects!L168*$BD$215+  SummaryProjects!L188*$BD$216+  SummaryProjects!L208*$BD$217+  SummaryProjects!L228*$BD$218+  SummaryProjects!L248*$BD$219+  SummaryProjects!L268*$BD$220+  SummaryProjects!L288*$BD$221+  SummaryProjects!L308*$BD$222+  SummaryProjects!L328*$BD$223+  SummaryProjects!L348*$BD$224+  SummaryProjects!L368*$BD$225+  SummaryProjects!L388*$BD$226+  SummaryProjects!L408*$BD$227+  SummaryProjects!L428*$BD$228+  SummaryProjects!L448*$BD$229+  SummaryProjects!L468*$BD$230+  SummaryProjects!L488*$BD$231+  SummaryProjects!L508*$BD$232+  SummaryProjects!L528*$BD$233+  SummaryProjects!L548*$BD$234+  SummaryProjects!L568*$BD$235+  SummaryProjects!L588*$BD$236+  SummaryProjects!L608*$BD$237),\"\"))","v":0},{"$f":"IF(M258=\"\",0,IFERROR(M215+(SummaryProjects!M28*$BD$208+  SummaryProjects!M48*$BD$209+  SummaryProjects!M68*$BD$210+  SummaryProjects!M88*$BD$211+  SummaryProjects!M108*$BD$212+  SummaryProjects!M128*$BD$213+  SummaryProjects!M148*$BD$214+  SummaryProjects!M168*$BD$215+  SummaryProjects!M188*$BD$216+  SummaryProjects!M208*$BD$217+  SummaryProjects!M228*$BD$218+  SummaryProjects!M248*$BD$219+  SummaryProjects!M268*$BD$220+  SummaryProjects!M288*$BD$221+  SummaryProjects!M308*$BD$222+  SummaryProjects!M328*$BD$223+  SummaryProjects!M348*$BD$224+  SummaryProjects!M368*$BD$225+  SummaryProjects!M388*$BD$226+  SummaryProjects!M408*$BD$227+  SummaryProjects!M428*$BD$228+  SummaryProjects!M448*$BD$229+  SummaryProjects!M468*$BD$230+  SummaryProjects!M488*$BD$231+  SummaryProjects!M508*$BD$232+  SummaryProjects!M528*$BD$233+  SummaryProjects!M548*$BD$234+  SummaryProjects!M568*$BD$235+  SummaryProjects!M588*$BD$236+  SummaryProjects!M608*$BD$237),\"\"))","v":0},{"$f":"IF(N258=\"\",0,IFERROR(N215+(SummaryProjects!N28*$BD$208+  SummaryProjects!N48*$BD$209+  SummaryProjects!N68*$BD$210+  SummaryProjects!N88*$BD$211+  SummaryProjects!N108*$BD$212+  SummaryProjects!N128*$BD$213+  SummaryProjects!N148*$BD$214+  SummaryProjects!N168*$BD$215+  SummaryProjects!N188*$BD$216+  SummaryProjects!N208*$BD$217+  SummaryProjects!N228*$BD$218+  SummaryProjects!N248*$BD$219+  SummaryProjects!N268*$BD$220+  SummaryProjects!N288*$BD$221+  SummaryProjects!N308*$BD$222+  SummaryProjects!N328*$BD$223+  SummaryProjects!N348*$BD$224+  SummaryProjects!N368*$BD$225+  SummaryProjects!N388*$BD$226+  SummaryProjects!N408*$BD$227+  SummaryProjects!N428*$BD$228+  SummaryProjects!N448*$BD$229+  SummaryProjects!N468*$BD$230+  SummaryProjects!N488*$BD$231+  SummaryProjects!N508*$BD$232+  SummaryProjects!N528*$BD$233+  SummaryProjects!N548*$BD$234+  SummaryProjects!N568*$BD$235+  SummaryProjects!N588*$BD$236+  SummaryProjects!N608*$BD$237),\"\"))","v":0},{"$f":"IF(O258=\"\",0,IFERROR(O215+(SummaryProjects!O28*$BD$208+  SummaryProjects!O48*$BD$209+  SummaryProjects!O68*$BD$210+  SummaryProjects!O88*$BD$211+  SummaryProjects!O108*$BD$212+  SummaryProjects!O128*$BD$213+  SummaryProjects!O148*$BD$214+  SummaryProjects!O168*$BD$215+  SummaryProjects!O188*$BD$216+  SummaryProjects!O208*$BD$217+  SummaryProjects!O228*$BD$218+  SummaryProjects!O248*$BD$219+  SummaryProjects!O268*$BD$220+  SummaryProjects!O288*$BD$221+  SummaryProjects!O308*$BD$222+  SummaryProjects!O328*$BD$223+  SummaryProjects!O348*$BD$224+  SummaryProjects!O368*$BD$225+  SummaryProjects!O388*$BD$226+  SummaryProjects!O408*$BD$227+  SummaryProjects!O428*$BD$228+  SummaryProjects!O448*$BD$229+  SummaryProjects!O468*$BD$230+  SummaryProjects!O488*$BD$231+  SummaryProjects!O508*$BD$232+  SummaryProjects!O528*$BD$233+  SummaryProjects!O548*$BD$234+  SummaryProjects!O568*$BD$235+  SummaryProjects!O588*$BD$236+  SummaryProjects!O608*$BD$237),\"\"))","v":0},{"$f":"IF(P258=\"\",0,IFERROR(P215+(SummaryProjects!P28*$BD$208+  SummaryProjects!P48*$BD$209+  SummaryProjects!P68*$BD$210+  SummaryProjects!P88*$BD$211+  SummaryProjects!P108*$BD$212+  SummaryProjects!P128*$BD$213+  SummaryProjects!P148*$BD$214+  SummaryProjects!P168*$BD$215+  SummaryProjects!P188*$BD$216+  SummaryProjects!P208*$BD$217+  SummaryProjects!P228*$BD$218+  SummaryProjects!P248*$BD$219+  SummaryProjects!P268*$BD$220+  SummaryProjects!P288*$BD$221+  SummaryProjects!P308*$BD$222+  SummaryProjects!P328*$BD$223+  SummaryProjects!P348*$BD$224+  SummaryProjects!P368*$BD$225+  SummaryProjects!P388*$BD$226+  SummaryProjects!P408*$BD$227+  SummaryProjects!P428*$BD$228+  SummaryProjects!P448*$BD$229+  SummaryProjects!P468*$BD$230+  SummaryProjects!P488*$BD$231+  SummaryProjects!P508*$BD$232+  SummaryProjects!P528*$BD$233+  SummaryProjects!P548*$BD$234+  SummaryProjects!P568*$BD$235+  SummaryProjects!P588*$BD$236+  SummaryProjects!P608*$BD$237),\"\"))","v":0},{"$f":"IF(Q258=\"\",0,IFERROR(Q215+(SummaryProjects!Q28*$BD$208+  SummaryProjects!Q48*$BD$209+  SummaryProjects!Q68*$BD$210+  SummaryProjects!Q88*$BD$211+  SummaryProjects!Q108*$BD$212+  SummaryProjects!Q128*$BD$213+  SummaryProjects!Q148*$BD$214+  SummaryProjects!Q168*$BD$215+  SummaryProjects!Q188*$BD$216+  SummaryProjects!Q208*$BD$217+  SummaryProjects!Q228*$BD$218+  SummaryProjects!Q248*$BD$219+  SummaryProjects!Q268*$BD$220+  SummaryProjects!Q288*$BD$221+  SummaryProjects!Q308*$BD$222+  SummaryProjects!Q328*$BD$223+  SummaryProjects!Q348*$BD$224+  SummaryProjects!Q368*$BD$225+  SummaryProjects!Q388*$BD$226+  SummaryProjects!Q408*$BD$227+  SummaryProjects!Q428*$BD$228+  SummaryProjects!Q448*$BD$229+  SummaryProjects!Q468*$BD$230+  SummaryProjects!Q488*$BD$231+  SummaryProjects!Q508*$BD$232+  SummaryProjects!Q528*$BD$233+  SummaryProjects!Q548*$BD$234+  SummaryProjects!Q568*$BD$235+  SummaryProjects!Q588*$BD$236+  SummaryProjects!Q608*$BD$237),\"\"))","v":0},{"$f":"IF(R258=\"\",0,IFERROR(R215+(SummaryProjects!R28*$BD$208+  SummaryProjects!R48*$BD$209+  SummaryProjects!R68*$BD$210+  SummaryProjects!R88*$BD$211+  SummaryProjects!R108*$BD$212+  SummaryProjects!R128*$BD$213+  SummaryProjects!R148*$BD$214+  SummaryProjects!R168*$BD$215+  SummaryProjects!R188*$BD$216+  SummaryProjects!R208*$BD$217+  SummaryProjects!R228*$BD$218+  SummaryProjects!R248*$BD$219+  SummaryProjects!R268*$BD$220+  SummaryProjects!R288*$BD$221+  SummaryProjects!R308*$BD$222+  SummaryProjects!R328*$BD$223+  SummaryProjects!R348*$BD$224+  SummaryProjects!R368*$BD$225+  SummaryProjects!R388*$BD$226+  SummaryProjects!R408*$BD$227+  SummaryProjects!R428*$BD$228+  SummaryProjects!R448*$BD$229+  SummaryProjects!R468*$BD$230+  SummaryProjects!R488*$BD$231+  SummaryProjects!R508*$BD$232+  SummaryProjects!R528*$BD$233+  SummaryProjects!R548*$BD$234+  SummaryProjects!R568*$BD$235+  SummaryProjects!R588*$BD$236+  SummaryProjects!R608*$BD$237),\"\"))","v":0},{"$f":"IF(S258=\"\",0,IFERROR(S215+(SummaryProjects!S28*$BD$208+  SummaryProjects!S48*$BD$209+  SummaryProjects!S68*$BD$210+  SummaryProjects!S88*$BD$211+  SummaryProjects!S108*$BD$212+  SummaryProjects!S128*$BD$213+  SummaryProjects!S148*$BD$214+  SummaryProjects!S168*$BD$215+  SummaryProjects!S188*$BD$216+  SummaryProjects!S208*$BD$217+  SummaryProjects!S228*$BD$218+  SummaryProjects!S248*$BD$219+  SummaryProjects!S268*$BD$220+  SummaryProjects!S288*$BD$221+  SummaryProjects!S308*$BD$222+  SummaryProjects!S328*$BD$223+  SummaryProjects!S348*$BD$224+  SummaryProjects!S368*$BD$225+  SummaryProjects!S388*$BD$226+  SummaryProjects!S408*$BD$227+  SummaryProjects!S428*$BD$228+  SummaryProjects!S448*$BD$229+  SummaryProjects!S468*$BD$230+  SummaryProjects!S488*$BD$231+  SummaryProjects!S508*$BD$232+  SummaryProjects!S528*$BD$233+  SummaryProjects!S548*$BD$234+  SummaryProjects!S568*$BD$235+  SummaryProjects!S588*$BD$236+  SummaryProjects!S608*$BD$237),\"\"))","v":0},{"$f":"IF(T258=\"\",0,IFERROR(T215+(SummaryProjects!T28*$BD$208+  SummaryProjects!T48*$BD$209+  SummaryProjects!T68*$BD$210+  SummaryProjects!T88*$BD$211+  SummaryProjects!T108*$BD$212+  SummaryProjects!T128*$BD$213+  SummaryProjects!T148*$BD$214+  SummaryProjects!T168*$BD$215+  SummaryProjects!T188*$BD$216+  SummaryProjects!T208*$BD$217+  SummaryProjects!T228*$BD$218+  SummaryProjects!T248*$BD$219+  SummaryProjects!T268*$BD$220+  SummaryProjects!T288*$BD$221+  SummaryProjects!T308*$BD$222+  SummaryProjects!T328*$BD$223+  SummaryProjects!T348*$BD$224+  SummaryProjects!T368*$BD$225+  SummaryProjects!T388*$BD$226+  SummaryProjects!T408*$BD$227+  SummaryProjects!T428*$BD$228+  SummaryProjects!T448*$BD$229+  SummaryProjects!T468*$BD$230+  SummaryProjects!T488*$BD$231+  SummaryProjects!T508*$BD$232+  SummaryProjects!T528*$BD$233+  SummaryProjects!T548*$BD$234+  SummaryProjects!T568*$BD$235+  SummaryProjects!T588*$BD$236+  SummaryProjects!T608*$BD$237),\"\"))","v":0},{"$f":"IF(U258=\"\",0,IFERROR(U215+(SummaryProjects!U28*$BD$208+  SummaryProjects!U48*$BD$209+  SummaryProjects!U68*$BD$210+  SummaryProjects!U88*$BD$211+  SummaryProjects!U108*$BD$212+  SummaryProjects!U128*$BD$213+  SummaryProjects!U148*$BD$214+  SummaryProjects!U168*$BD$215+  SummaryProjects!U188*$BD$216+  SummaryProjects!U208*$BD$217+  SummaryProjects!U228*$BD$218+  SummaryProjects!U248*$BD$219+  SummaryProjects!U268*$BD$220+  SummaryProjects!U288*$BD$221+  SummaryProjects!U308*$BD$222+  SummaryProjects!U328*$BD$223+  SummaryProjects!U348*$BD$224+  SummaryProjects!U368*$BD$225+  SummaryProjects!U388*$BD$226+  SummaryProjects!U408*$BD$227+  SummaryProjects!U428*$BD$228+  SummaryProjects!U448*$BD$229+  SummaryProjects!U468*$BD$230+  SummaryProjects!U488*$BD$231+  SummaryProjects!U508*$BD$232+  SummaryProjects!U528*$BD$233+  SummaryProjects!U548*$BD$234+  SummaryProjects!U568*$BD$235+  SummaryProjects!U588*$BD$236+  SummaryProjects!U608*$BD$237),\"\"))","v":0},{"$f":"IF(V258=\"\",0,IFERROR(V215+(SummaryProjects!V28*$BD$208+  SummaryProjects!V48*$BD$209+  SummaryProjects!V68*$BD$210+  SummaryProjects!V88*$BD$211+  SummaryProjects!V108*$BD$212+  SummaryProjects!V128*$BD$213+  SummaryProjects!V148*$BD$214+  SummaryProjects!V168*$BD$215+  SummaryProjects!V188*$BD$216+  SummaryProjects!V208*$BD$217+  SummaryProjects!V228*$BD$218+  SummaryProjects!V248*$BD$219+  SummaryProjects!V268*$BD$220+  SummaryProjects!V288*$BD$221+  SummaryProjects!V308*$BD$222+  SummaryProjects!V328*$BD$223+  SummaryProjects!V348*$BD$224+  SummaryProjects!V368*$BD$225+  SummaryProjects!V388*$BD$226+  SummaryProjects!V408*$BD$227+  SummaryProjects!V428*$BD$228+  SummaryProjects!V448*$BD$229+  SummaryProjects!V468*$BD$230+  SummaryProjects!V488*$BD$231+  SummaryProjects!V508*$BD$232+  SummaryProjects!V528*$BD$233+  SummaryProjects!V548*$BD$234+  SummaryProjects!V568*$BD$235+  SummaryProjects!V588*$BD$236+  SummaryProjects!V608*$BD$237),\"\"))","v":0},{"$f":"IF(W258=\"\",0,IFERROR(W215+(SummaryProjects!W28*$BD$208+  SummaryProjects!W48*$BD$209+  SummaryProjects!W68*$BD$210+  SummaryProjects!W88*$BD$211+  SummaryProjects!W108*$BD$212+  SummaryProjects!W128*$BD$213+  SummaryProjects!W148*$BD$214+  SummaryProjects!W168*$BD$215+  SummaryProjects!W188*$BD$216+  SummaryProjects!W208*$BD$217+  SummaryProjects!W228*$BD$218+  SummaryProjects!W248*$BD$219+  SummaryProjects!W268*$BD$220+  SummaryProjects!W288*$BD$221+  SummaryProjects!W308*$BD$222+  SummaryProjects!W328*$BD$223+  SummaryProjects!W348*$BD$224+  SummaryProjects!W368*$BD$225+  SummaryProjects!W388*$BD$226+  SummaryProjects!W408*$BD$227+  SummaryProjects!W428*$BD$228+  SummaryProjects!W448*$BD$229+  SummaryProjects!W468*$BD$230+  SummaryProjects!W488*$BD$231+  SummaryProjects!W508*$BD$232+  SummaryProjects!W528*$BD$233+  SummaryProjects!W548*$BD$234+  SummaryProjects!W568*$BD$235+  SummaryProjects!W588*$BD$236+  SummaryProjects!W608*$BD$237),\"\"))","v":0},{"$f":"IF(X258=\"\",0,IFERROR(X215+(SummaryProjects!X28*$BD$208+  SummaryProjects!X48*$BD$209+  SummaryProjects!X68*$BD$210+  SummaryProjects!X88*$BD$211+  SummaryProjects!X108*$BD$212+  SummaryProjects!X128*$BD$213+  SummaryProjects!X148*$BD$214+  SummaryProjects!X168*$BD$215+  SummaryProjects!X188*$BD$216+  SummaryProjects!X208*$BD$217+  SummaryProjects!X228*$BD$218+  SummaryProjects!X248*$BD$219+  SummaryProjects!X268*$BD$220+  SummaryProjects!X288*$BD$221+  SummaryProjects!X308*$BD$222+  SummaryProjects!X328*$BD$223+  SummaryProjects!X348*$BD$224+  SummaryProjects!X368*$BD$225+  SummaryProjects!X388*$BD$226+  SummaryProjects!X408*$BD$227+  SummaryProjects!X428*$BD$228+  SummaryProjects!X448*$BD$229+  SummaryProjects!X468*$BD$230+  SummaryProjects!X488*$BD$231+  SummaryProjects!X508*$BD$232+  SummaryProjects!X528*$BD$233+  SummaryProjects!X548*$BD$234+  SummaryProjects!X568*$BD$235+  SummaryProjects!X588*$BD$236+  SummaryProjects!X608*$BD$237),\"\"))","v":0},{"$f":"IF(Y258=\"\",0,IFERROR(Y215+(SummaryProjects!Y28*$BD$208+  SummaryProjects!Y48*$BD$209+  SummaryProjects!Y68*$BD$210+  SummaryProjects!Y88*$BD$211+  SummaryProjects!Y108*$BD$212+  SummaryProjects!Y128*$BD$213+  SummaryProjects!Y148*$BD$214+  SummaryProjects!Y168*$BD$215+  SummaryProjects!Y188*$BD$216+  SummaryProjects!Y208*$BD$217+  SummaryProjects!Y228*$BD$218+  SummaryProjects!Y248*$BD$219+  SummaryProjects!Y268*$BD$220+  SummaryProjects!Y288*$BD$221+  SummaryProjects!Y308*$BD$222+  SummaryProjects!Y328*$BD$223+  SummaryProjects!Y348*$BD$224+  SummaryProjects!Y368*$BD$225+  SummaryProjects!Y388*$BD$226+  SummaryProjects!Y408*$BD$227+  SummaryProjects!Y428*$BD$228+  SummaryProjects!Y448*$BD$229+  SummaryProjects!Y468*$BD$230+  SummaryProjects!Y488*$BD$231+  SummaryProjects!Y508*$BD$232+  SummaryProjects!Y528*$BD$233+  SummaryProjects!Y548*$BD$234+  SummaryProjects!Y568*$BD$235+  SummaryProjects!Y588*$BD$236+  SummaryProjects!Y608*$BD$237),\"\"))","v":0},{"$f":"IF(Z258=\"\",0,IFERROR(Z215+(SummaryProjects!Z28*$BD$208+  SummaryProjects!Z48*$BD$209+  SummaryProjects!Z68*$BD$210+  SummaryProjects!Z88*$BD$211+  SummaryProjects!Z108*$BD$212+  SummaryProjects!Z128*$BD$213+  SummaryProjects!Z148*$BD$214+  SummaryProjects!Z168*$BD$215+  SummaryProjects!Z188*$BD$216+  SummaryProjects!Z208*$BD$217+  SummaryProjects!Z228*$BD$218+  SummaryProjects!Z248*$BD$219+  SummaryProjects!Z268*$BD$220+  SummaryProjects!Z288*$BD$221+  SummaryProjects!Z308*$BD$222+  SummaryProjects!Z328*$BD$223+  SummaryProjects!Z348*$BD$224+  SummaryProjects!Z368*$BD$225+  SummaryProjects!Z388*$BD$226+  SummaryProjects!Z408*$BD$227+  SummaryProjects!Z428*$BD$228+  SummaryProjects!Z448*$BD$229+  SummaryProjects!Z468*$BD$230+  SummaryProjects!Z488*$BD$231+  SummaryProjects!Z508*$BD$232+  SummaryProjects!Z528*$BD$233+  SummaryProjects!Z548*$BD$234+  SummaryProjects!Z568*$BD$235+  SummaryProjects!Z588*$BD$236+  SummaryProjects!Z608*$BD$237),\"\"))","v":0},{"$f":"IF(AA258=\"\",0,IFERROR(AA215+(SummaryProjects!AA28*$BD$208+  SummaryProjects!AA48*$BD$209+  SummaryProjects!AA68*$BD$210+  SummaryProjects!AA88*$BD$211+  SummaryProjects!AA108*$BD$212+  SummaryProjects!AA128*$BD$213+  SummaryProjects!AA148*$BD$214+  SummaryProjects!AA168*$BD$215+  SummaryProjects!AA188*$BD$216+  SummaryProjects!AA208*$BD$217+  SummaryProjects!AA228*$BD$218+  SummaryProjects!AA248*$BD$219+  SummaryProjects!AA268*$BD$220+  SummaryProjects!AA288*$BD$221+  SummaryProjects!AA308*$BD$222+  SummaryProjects!AA328*$BD$223+  SummaryProjects!AA348*$BD$224+  SummaryProjects!AA368*$BD$225+  SummaryProjects!AA388*$BD$226+  SummaryProjects!AA408*$BD$227+  SummaryProjects!AA428*$BD$228+  SummaryProjects!AA448*$BD$229+  SummaryProjects!AA468*$BD$230+  SummaryProjects!AA488*$BD$231+  SummaryProjects!AA508*$BD$232+  SummaryProjects!AA528*$BD$233+  SummaryProjects!AA548*$BD$234+  SummaryProjects!AA568*$BD$235+  SummaryProjects!AA588*$BD$236+  SummaryProjects!AA608*$BD$237),\"\"))","v":0},{"$f":"IF(AB258=\"\",0,IFERROR(AB215+(SummaryProjects!AB28*$BD$208+  SummaryProjects!AB48*$BD$209+  SummaryProjects!AB68*$BD$210+  SummaryProjects!AB88*$BD$211+  SummaryProjects!AB108*$BD$212+  SummaryProjects!AB128*$BD$213+  SummaryProjects!AB148*$BD$214+  SummaryProjects!AB168*$BD$215+  SummaryProjects!AB188*$BD$216+  SummaryProjects!AB208*$BD$217+  SummaryProjects!AB228*$BD$218+  SummaryProjects!AB248*$BD$219+  SummaryProjects!AB268*$BD$220+  SummaryProjects!AB288*$BD$221+  SummaryProjects!AB308*$BD$222+  SummaryProjects!AB328*$BD$223+  SummaryProjects!AB348*$BD$224+  SummaryProjects!AB368*$BD$225+  SummaryProjects!AB388*$BD$226+  SummaryProjects!AB408*$BD$227+  SummaryProjects!AB428*$BD$228+  SummaryProjects!AB448*$BD$229+  SummaryProjects!AB468*$BD$230+  SummaryProjects!AB488*$BD$231+  SummaryProjects!AB508*$BD$232+  SummaryProjects!AB528*$BD$233+  SummaryProjects!AB548*$BD$234+  SummaryProjects!AB568*$BD$235+  SummaryProjects!AB588*$BD$236+  SummaryProjects!AB608*$BD$237),\"\"))","v":0},{"$f":"IF(AC258=\"\",0,IFERROR(AC215+(SummaryProjects!AC28*$BD$208+  SummaryProjects!AC48*$BD$209+  SummaryProjects!AC68*$BD$210+  SummaryProjects!AC88*$BD$211+  SummaryProjects!AC108*$BD$212+  SummaryProjects!AC128*$BD$213+  SummaryProjects!AC148*$BD$214+  SummaryProjects!AC168*$BD$215+  SummaryProjects!AC188*$BD$216+  SummaryProjects!AC208*$BD$217+  SummaryProjects!AC228*$BD$218+  SummaryProjects!AC248*$BD$219+  SummaryProjects!AC268*$BD$220+  SummaryProjects!AC288*$BD$221+  SummaryProjects!AC308*$BD$222+  SummaryProjects!AC328*$BD$223+  SummaryProjects!AC348*$BD$224+  SummaryProjects!AC368*$BD$225+  SummaryProjects!AC388*$BD$226+  SummaryProjects!AC408*$BD$227+  SummaryProjects!AC428*$BD$228+  SummaryProjects!AC448*$BD$229+  SummaryProjects!AC468*$BD$230+  SummaryProjects!AC488*$BD$231+  SummaryProjects!AC508*$BD$232+  SummaryProjects!AC528*$BD$233+  SummaryProjects!AC548*$BD$234+  SummaryProjects!AC568*$BD$235+  SummaryProjects!AC588*$BD$236+  SummaryProjects!AC608*$BD$237),\"\"))","v":0},{"$f":"IF(AD258=\"\",0,IFERROR(AD215+(SummaryProjects!AD28*$BD$208+  SummaryProjects!AD48*$BD$209+  SummaryProjects!AD68*$BD$210+  SummaryProjects!AD88*$BD$211+  SummaryProjects!AD108*$BD$212+  SummaryProjects!AD128*$BD$213+  SummaryProjects!AD148*$BD$214+  SummaryProjects!AD168*$BD$215+  SummaryProjects!AD188*$BD$216+  SummaryProjects!AD208*$BD$217+  SummaryProjects!AD228*$BD$218+  SummaryProjects!AD248*$BD$219+  SummaryProjects!AD268*$BD$220+  SummaryProjects!AD288*$BD$221+  SummaryProjects!AD308*$BD$222+  SummaryProjects!AD328*$BD$223+  SummaryProjects!AD348*$BD$224+  SummaryProjects!AD368*$BD$225+  SummaryProjects!AD388*$BD$226+  SummaryProjects!AD408*$BD$227+  SummaryProjects!AD428*$BD$228+  SummaryProjects!AD448*$BD$229+  SummaryProjects!AD468*$BD$230+  SummaryProjects!AD488*$BD$231+  SummaryProjects!AD508*$BD$232+  SummaryProjects!AD528*$BD$233+  SummaryProjects!AD548*$BD$234+  SummaryProjects!AD568*$BD$235+  SummaryProjects!AD588*$BD$236+  SummaryProjects!AD608*$BD$237),\"\"))","v":0},{"$f":"IF(AE258=\"\",0,IFERROR(AE215+(SummaryProjects!AE28*$BD$208+  SummaryProjects!AE48*$BD$209+  SummaryProjects!AE68*$BD$210+  SummaryProjects!AE88*$BD$211+  SummaryProjects!AE108*$BD$212+  SummaryProjects!AE128*$BD$213+  SummaryProjects!AE148*$BD$214+  SummaryProjects!AE168*$BD$215+  SummaryProjects!AE188*$BD$216+  SummaryProjects!AE208*$BD$217+  SummaryProjects!AE228*$BD$218+  SummaryProjects!AE248*$BD$219+  SummaryProjects!AE268*$BD$220+  SummaryProjects!AE288*$BD$221+  SummaryProjects!AE308*$BD$222+  SummaryProjects!AE328*$BD$223+  SummaryProjects!AE348*$BD$224+  SummaryProjects!AE368*$BD$225+  SummaryProjects!AE388*$BD$226+  SummaryProjects!AE408*$BD$227+  SummaryProjects!AE428*$BD$228+  SummaryProjects!AE448*$BD$229+  SummaryProjects!AE468*$BD$230+  SummaryProjects!AE488*$BD$231+  SummaryProjects!AE508*$BD$232+  SummaryProjects!AE528*$BD$233+  SummaryProjects!AE548*$BD$234+  SummaryProjects!AE568*$BD$235+  SummaryProjects!AE588*$BD$236+  SummaryProjects!AE608*$BD$237),\"\"))","v":0},{"$f":"IF(AF258=\"\",0,IFERROR(AF215+(SummaryProjects!AF28*$BD$208+  SummaryProjects!AF48*$BD$209+  SummaryProjects!AF68*$BD$210+  SummaryProjects!AF88*$BD$211+  SummaryProjects!AF108*$BD$212+  SummaryProjects!AF128*$BD$213+  SummaryProjects!AF148*$BD$214+  SummaryProjects!AF168*$BD$215+  SummaryProjects!AF188*$BD$216+  SummaryProjects!AF208*$BD$217+  SummaryProjects!AF228*$BD$218+  SummaryProjects!AF248*$BD$219+  SummaryProjects!AF268*$BD$220+  SummaryProjects!AF288*$BD$221+  SummaryProjects!AF308*$BD$222+  SummaryProjects!AF328*$BD$223+  SummaryProjects!AF348*$BD$224+  SummaryProjects!AF368*$BD$225+  SummaryProjects!AF388*$BD$226+  SummaryProjects!AF408*$BD$227+  SummaryProjects!AF428*$BD$228+  SummaryProjects!AF448*$BD$229+  SummaryProjects!AF468*$BD$230+  SummaryProjects!AF488*$BD$231+  SummaryProjects!AF508*$BD$232+  SummaryProjects!AF528*$BD$233+  SummaryProjects!AF548*$BD$234+  SummaryProjects!AF568*$BD$235+  SummaryProjects!AF588*$BD$236+  SummaryProjects!AF608*$BD$237),\"\"))","v":0},{"$f":"IF(AG258=\"\",0,IFERROR(AG215+(SummaryProjects!AG28*$BD$208+  SummaryProjects!AG48*$BD$209+  SummaryProjects!AG68*$BD$210+  SummaryProjects!AG88*$BD$211+  SummaryProjects!AG108*$BD$212+  SummaryProjects!AG128*$BD$213+  SummaryProjects!AG148*$BD$214+  SummaryProjects!AG168*$BD$215+  SummaryProjects!AG188*$BD$216+  SummaryProjects!AG208*$BD$217+  SummaryProjects!AG228*$BD$218+  SummaryProjects!AG248*$BD$219+  SummaryProjects!AG268*$BD$220+  SummaryProjects!AG288*$BD$221+  SummaryProjects!AG308*$BD$222+  SummaryProjects!AG328*$BD$223+  SummaryProjects!AG348*$BD$224+  SummaryProjects!AG368*$BD$225+  SummaryProjects!AG388*$BD$226+  SummaryProjects!AG408*$BD$227+  SummaryProjects!AG428*$BD$228+  SummaryProjects!AG448*$BD$229+  SummaryProjects!AG468*$BD$230+  SummaryProjects!AG488*$BD$231+  SummaryProjects!AG508*$BD$232+  SummaryProjects!AG528*$BD$233+  SummaryProjects!AG548*$BD$234+  SummaryProjects!AG568*$BD$235+  SummaryProjects!AG588*$BD$236+  SummaryProjects!AG608*$BD$237),\"\"))","v":0},{"$f":"IF(AH258=\"\",0,IFERROR(AH215+(SummaryProjects!AH28*$BD$208+  SummaryProjects!AH48*$BD$209+  SummaryProjects!AH68*$BD$210+  SummaryProjects!AH88*$BD$211+  SummaryProjects!AH108*$BD$212+  SummaryProjects!AH128*$BD$213+  SummaryProjects!AH148*$BD$214+  SummaryProjects!AH168*$BD$215+  SummaryProjects!AH188*$BD$216+  SummaryProjects!AH208*$BD$217+  SummaryProjects!AH228*$BD$218+  SummaryProjects!AH248*$BD$219+  SummaryProjects!AH268*$BD$220+  SummaryProjects!AH288*$BD$221+  SummaryProjects!AH308*$BD$222+  SummaryProjects!AH328*$BD$223+  SummaryProjects!AH348*$BD$224+  SummaryProjects!AH368*$BD$225+  SummaryProjects!AH388*$BD$226+  SummaryProjects!AH408*$BD$227+  SummaryProjects!AH428*$BD$228+  SummaryProjects!AH448*$BD$229+  SummaryProjects!AH468*$BD$230+  SummaryProjects!AH488*$BD$231+  SummaryProjects!AH508*$BD$232+  SummaryProjects!AH528*$BD$233+  SummaryProjects!AH548*$BD$234+  SummaryProjects!AH568*$BD$235+  SummaryProjects!AH588*$BD$236+  SummaryProjects!AH608*$BD$237),\"\"))","v":0},{"$f":"IF(AI258=\"\",0,IFERROR(AI215+(SummaryProjects!AI28*$BD$208+  SummaryProjects!AI48*$BD$209+  SummaryProjects!AI68*$BD$210+  SummaryProjects!AI88*$BD$211+  SummaryProjects!AI108*$BD$212+  SummaryProjects!AI128*$BD$213+  SummaryProjects!AI148*$BD$214+  SummaryProjects!AI168*$BD$215+  SummaryProjects!AI188*$BD$216+  SummaryProjects!AI208*$BD$217+  SummaryProjects!AI228*$BD$218+  SummaryProjects!AI248*$BD$219+  SummaryProjects!AI268*$BD$220+  SummaryProjects!AI288*$BD$221+  SummaryProjects!AI308*$BD$222+  SummaryProjects!AI328*$BD$223+  SummaryProjects!AI348*$BD$224+  SummaryProjects!AI368*$BD$225+  SummaryProjects!AI388*$BD$226+  SummaryProjects!AI408*$BD$227+  SummaryProjects!AI428*$BD$228+  SummaryProjects!AI448*$BD$229+  SummaryProjects!AI468*$BD$230+  SummaryProjects!AI488*$BD$231+  SummaryProjects!AI508*$BD$232+  SummaryProjects!AI528*$BD$233+  SummaryProjects!AI548*$BD$234+  SummaryProjects!AI568*$BD$235+  SummaryProjects!AI588*$BD$236+  SummaryProjects!AI608*$BD$237),\"\"))","v":0},{"$f":"IF(AJ258=\"\",0,IFERROR(AJ215+(SummaryProjects!AJ28*$BD$208+  SummaryProjects!AJ48*$BD$209+  SummaryProjects!AJ68*$BD$210+  SummaryProjects!AJ88*$BD$211+  SummaryProjects!AJ108*$BD$212+  SummaryProjects!AJ128*$BD$213+  SummaryProjects!AJ148*$BD$214+  SummaryProjects!AJ168*$BD$215+  SummaryProjects!AJ188*$BD$216+  SummaryProjects!AJ208*$BD$217+  SummaryProjects!AJ228*$BD$218+  SummaryProjects!AJ248*$BD$219+  SummaryProjects!AJ268*$BD$220+  SummaryProjects!AJ288*$BD$221+  SummaryProjects!AJ308*$BD$222+  SummaryProjects!AJ328*$BD$223+  SummaryProjects!AJ348*$BD$224+  SummaryProjects!AJ368*$BD$225+  SummaryProjects!AJ388*$BD$226+  SummaryProjects!AJ408*$BD$227+  SummaryProjects!AJ428*$BD$228+  SummaryProjects!AJ448*$BD$229+  SummaryProjects!AJ468*$BD$230+  SummaryProjects!AJ488*$BD$231+  SummaryProjects!AJ508*$BD$232+  SummaryProjects!AJ528*$BD$233+  SummaryProjects!AJ548*$BD$234+  SummaryProjects!AJ568*$BD$235+  SummaryProjects!AJ588*$BD$236+  SummaryProjects!AJ608*$BD$237),\"\"))","v":0},{"$f":"IF(AK258=\"\",0,IFERROR(AK215+(SummaryProjects!AK28*$BD$208+  SummaryProjects!AK48*$BD$209+  SummaryProjects!AK68*$BD$210+  SummaryProjects!AK88*$BD$211+  SummaryProjects!AK108*$BD$212+  SummaryProjects!AK128*$BD$213+  SummaryProjects!AK148*$BD$214+  SummaryProjects!AK168*$BD$215+  SummaryProjects!AK188*$BD$216+  SummaryProjects!AK208*$BD$217+  SummaryProjects!AK228*$BD$218+  SummaryProjects!AK248*$BD$219+  SummaryProjects!AK268*$BD$220+  SummaryProjects!AK288*$BD$221+  SummaryProjects!AK308*$BD$222+  SummaryProjects!AK328*$BD$223+  SummaryProjects!AK348*$BD$224+  SummaryProjects!AK368*$BD$225+  SummaryProjects!AK388*$BD$226+  SummaryProjects!AK408*$BD$227+  SummaryProjects!AK428*$BD$228+  SummaryProjects!AK448*$BD$229+  SummaryProjects!AK468*$BD$230+  SummaryProjects!AK488*$BD$231+  SummaryProjects!AK508*$BD$232+  SummaryProjects!AK528*$BD$233+  SummaryProjects!AK548*$BD$234+  SummaryProjects!AK568*$BD$235+  SummaryProjects!AK588*$BD$236+  SummaryProjects!AK608*$BD$237),\"\"))","v":0},{"$f":"IF(AL258=\"\",0,IFERROR(AL215+(SummaryProjects!AL28*$BD$208+  SummaryProjects!AL48*$BD$209+  SummaryProjects!AL68*$BD$210+  SummaryProjects!AL88*$BD$211+  SummaryProjects!AL108*$BD$212+  SummaryProjects!AL128*$BD$213+  SummaryProjects!AL148*$BD$214+  SummaryProjects!AL168*$BD$215+  SummaryProjects!AL188*$BD$216+  SummaryProjects!AL208*$BD$217+  SummaryProjects!AL228*$BD$218+  SummaryProjects!AL248*$BD$219+  SummaryProjects!AL268*$BD$220+  SummaryProjects!AL288*$BD$221+  SummaryProjects!AL308*$BD$222+  SummaryProjects!AL328*$BD$223+  SummaryProjects!AL348*$BD$224+  SummaryProjects!AL368*$BD$225+  SummaryProjects!AL388*$BD$226+  SummaryProjects!AL408*$BD$227+  SummaryProjects!AL428*$BD$228+  SummaryProjects!AL448*$BD$229+  SummaryProjects!AL468*$BD$230+  SummaryProjects!AL488*$BD$231+  SummaryProjects!AL508*$BD$232+  SummaryProjects!AL528*$BD$233+  SummaryProjects!AL548*$BD$234+  SummaryProjects!AL568*$BD$235+  SummaryProjects!AL588*$BD$236+  SummaryProjects!AL608*$BD$237),\"\"))","v":0},{"$f":"IF(AM258=\"\",0,IFERROR(AM215+(SummaryProjects!AM28*$BD$208+  SummaryProjects!AM48*$BD$209+  SummaryProjects!AM68*$BD$210+  SummaryProjects!AM88*$BD$211+  SummaryProjects!AM108*$BD$212+  SummaryProjects!AM128*$BD$213+  SummaryProjects!AM148*$BD$214+  SummaryProjects!AM168*$BD$215+  SummaryProjects!AM188*$BD$216+  SummaryProjects!AM208*$BD$217+  SummaryProjects!AM228*$BD$218+  SummaryProjects!AM248*$BD$219+  SummaryProjects!AM268*$BD$220+  SummaryProjects!AM288*$BD$221+  SummaryProjects!AM308*$BD$222+  SummaryProjects!AM328*$BD$223+  SummaryProjects!AM348*$BD$224+  SummaryProjects!AM368*$BD$225+  SummaryProjects!AM388*$BD$226+  SummaryProjects!AM408*$BD$227+  SummaryProjects!AM428*$BD$228+  SummaryProjects!AM448*$BD$229+  SummaryProjects!AM468*$BD$230+  SummaryProjects!AM488*$BD$231+  SummaryProjects!AM508*$BD$232+  SummaryProjects!AM528*$BD$233+  SummaryProjects!AM548*$BD$234+  SummaryProjects!AM568*$BD$235+  SummaryProjects!AM588*$BD$236+  SummaryProjects!AM608*$BD$237),\"\"))","v":0},{"$f":"IF(AN258=\"\",0,IFERROR(AN215+(SummaryProjects!AN28*$BD$208+  SummaryProjects!AN48*$BD$209+  SummaryProjects!AN68*$BD$210+  SummaryProjects!AN88*$BD$211+  SummaryProjects!AN108*$BD$212+  SummaryProjects!AN128*$BD$213+  SummaryProjects!AN148*$BD$214+  SummaryProjects!AN168*$BD$215+  SummaryProjects!AN188*$BD$216+  SummaryProjects!AN208*$BD$217+  SummaryProjects!AN228*$BD$218+  SummaryProjects!AN248*$BD$219+  SummaryProjects!AN268*$BD$220+  SummaryProjects!AN288*$BD$221+  SummaryProjects!AN308*$BD$222+  SummaryProjects!AN328*$BD$223+  SummaryProjects!AN348*$BD$224+  SummaryProjects!AN368*$BD$225+  SummaryProjects!AN388*$BD$226+  SummaryProjects!AN408*$BD$227+  SummaryProjects!AN428*$BD$228+  SummaryProjects!AN448*$BD$229+  SummaryProjects!AN468*$BD$230+  SummaryProjects!AN488*$BD$231+  SummaryProjects!AN508*$BD$232+  SummaryProjects!AN528*$BD$233+  SummaryProjects!AN548*$BD$234+  SummaryProjects!AN568*$BD$235+  SummaryProjects!AN588*$BD$236+  SummaryProjects!AN608*$BD$237),\"\"))","v":0},{"$f":"IF(AO258=\"\",0,IFERROR(AO215+(SummaryProjects!AO28*$BD$208+  SummaryProjects!AO48*$BD$209+  SummaryProjects!AO68*$BD$210+  SummaryProjects!AO88*$BD$211+  SummaryProjects!AO108*$BD$212+  SummaryProjects!AO128*$BD$213+  SummaryProjects!AO148*$BD$214+  SummaryProjects!AO168*$BD$215+  SummaryProjects!AO188*$BD$216+  SummaryProjects!AO208*$BD$217+  SummaryProjects!AO228*$BD$218+  SummaryProjects!AO248*$BD$219+  SummaryProjects!AO268*$BD$220+  SummaryProjects!AO288*$BD$221+  SummaryProjects!AO308*$BD$222+  SummaryProjects!AO328*$BD$223+  SummaryProjects!AO348*$BD$224+  SummaryProjects!AO368*$BD$225+  SummaryProjects!AO388*$BD$226+  SummaryProjects!AO408*$BD$227+  SummaryProjects!AO428*$BD$228+  SummaryProjects!AO448*$BD$229+  SummaryProjects!AO468*$BD$230+  SummaryProjects!AO488*$BD$231+  SummaryProjects!AO508*$BD$232+  SummaryProjects!AO528*$BD$233+  SummaryProjects!AO548*$BD$234+  SummaryProjects!AO568*$BD$235+  SummaryProjects!AO588*$BD$236+  SummaryProjects!AO608*$BD$237),\"\"))","v":0},{"$f":"IF(AP258=\"\",0,IFERROR(AP215+(SummaryProjects!AP28*$BD$208+  SummaryProjects!AP48*$BD$209+  SummaryProjects!AP68*$BD$210+  SummaryProjects!AP88*$BD$211+  SummaryProjects!AP108*$BD$212+  SummaryProjects!AP128*$BD$213+  SummaryProjects!AP148*$BD$214+  SummaryProjects!AP168*$BD$215+  SummaryProjects!AP188*$BD$216+  SummaryProjects!AP208*$BD$217+  SummaryProjects!AP228*$BD$218+  SummaryProjects!AP248*$BD$219+  SummaryProjects!AP268*$BD$220+  SummaryProjects!AP288*$BD$221+  SummaryProjects!AP308*$BD$222+  SummaryProjects!AP328*$BD$223+  SummaryProjects!AP348*$BD$224+  SummaryProjects!AP368*$BD$225+  SummaryProjects!AP388*$BD$226+  SummaryProjects!AP408*$BD$227+  SummaryProjects!AP428*$BD$228+  SummaryProjects!AP448*$BD$229+  SummaryProjects!AP468*$BD$230+  SummaryProjects!AP488*$BD$231+  SummaryProjects!AP508*$BD$232+  SummaryProjects!AP528*$BD$233+  SummaryProjects!AP548*$BD$234+  SummaryProjects!AP568*$BD$235+  SummaryProjects!AP588*$BD$236+  SummaryProjects!AP608*$BD$237),\"\"))","v":0},{"$f":"IF(AQ258=\"\",0,IFERROR(AQ215+(SummaryProjects!AQ28*$BD$208+  SummaryProjects!AQ48*$BD$209+  SummaryProjects!AQ68*$BD$210+  SummaryProjects!AQ88*$BD$211+  SummaryProjects!AQ108*$BD$212+  SummaryProjects!AQ128*$BD$213+  SummaryProjects!AQ148*$BD$214+  SummaryProjects!AQ168*$BD$215+  SummaryProjects!AQ188*$BD$216+  SummaryProjects!AQ208*$BD$217+  SummaryProjects!AQ228*$BD$218+  SummaryProjects!AQ248*$BD$219+  SummaryProjects!AQ268*$BD$220+  SummaryProjects!AQ288*$BD$221+  SummaryProjects!AQ308*$BD$222+  SummaryProjects!AQ328*$BD$223+  SummaryProjects!AQ348*$BD$224+  SummaryProjects!AQ368*$BD$225+  SummaryProjects!AQ388*$BD$226+  SummaryProjects!AQ408*$BD$227+  SummaryProjects!AQ428*$BD$228+  SummaryProjects!AQ448*$BD$229+  SummaryProjects!AQ468*$BD$230+  SummaryProjects!AQ488*$BD$231+  SummaryProjects!AQ508*$BD$232+  SummaryProjects!AQ528*$BD$233+  SummaryProjects!AQ548*$BD$234+  SummaryProjects!AQ568*$BD$235+  SummaryProjects!AQ588*$BD$236+  SummaryProjects!AQ608*$BD$237),\"\"))","v":0},{"$f":"IF(AR258=\"\",0,IFERROR(AR215+(SummaryProjects!AR28*$BD$208+  SummaryProjects!AR48*$BD$209+  SummaryProjects!AR68*$BD$210+  SummaryProjects!AR88*$BD$211+  SummaryProjects!AR108*$BD$212+  SummaryProjects!AR128*$BD$213+  SummaryProjects!AR148*$BD$214+  SummaryProjects!AR168*$BD$215+  SummaryProjects!AR188*$BD$216+  SummaryProjects!AR208*$BD$217+  SummaryProjects!AR228*$BD$218+  SummaryProjects!AR248*$BD$219+  SummaryProjects!AR268*$BD$220+  SummaryProjects!AR288*$BD$221+  SummaryProjects!AR308*$BD$222+  SummaryProjects!AR328*$BD$223+  SummaryProjects!AR348*$BD$224+  SummaryProjects!AR368*$BD$225+  SummaryProjects!AR388*$BD$226+  SummaryProjects!AR408*$BD$227+  SummaryProjects!AR428*$BD$228+  SummaryProjects!AR448*$BD$229+  SummaryProjects!AR468*$BD$230+  SummaryProjects!AR488*$BD$231+  SummaryProjects!AR508*$BD$232+  SummaryProjects!AR528*$BD$233+  SummaryProjects!AR548*$BD$234+  SummaryProjects!AR568*$BD$235+  SummaryProjects!AR588*$BD$236+  SummaryProjects!AR608*$BD$237),\"\"))","v":0},{"$f":"IF(AS258=\"\",0,IFERROR(AS215+(SummaryProjects!AS28*$BD$208+  SummaryProjects!AS48*$BD$209+  SummaryProjects!AS68*$BD$210+  SummaryProjects!AS88*$BD$211+  SummaryProjects!AS108*$BD$212+  SummaryProjects!AS128*$BD$213+  SummaryProjects!AS148*$BD$214+  SummaryProjects!AS168*$BD$215+  SummaryProjects!AS188*$BD$216+  SummaryProjects!AS208*$BD$217+  SummaryProjects!AS228*$BD$218+  SummaryProjects!AS248*$BD$219+  SummaryProjects!AS268*$BD$220+  SummaryProjects!AS288*$BD$221+  SummaryProjects!AS308*$BD$222+  SummaryProjects!AS328*$BD$223+  SummaryProjects!AS348*$BD$224+  SummaryProjects!AS368*$BD$225+  SummaryProjects!AS388*$BD$226+  SummaryProjects!AS408*$BD$227+  SummaryProjects!AS428*$BD$228+  SummaryProjects!AS448*$BD$229+  SummaryProjects!AS468*$BD$230+  SummaryProjects!AS488*$BD$231+  SummaryProjects!AS508*$BD$232+  SummaryProjects!AS528*$BD$233+  SummaryProjects!AS548*$BD$234+  SummaryProjects!AS568*$BD$235+  SummaryProjects!AS588*$BD$236+  SummaryProjects!AS608*$BD$237),\"\"))","v":0},{"$f":"IF(AT258=\"\",0,IFERROR(AT215+(SummaryProjects!AT28*$BD$208+  SummaryProjects!AT48*$BD$209+  SummaryProjects!AT68*$BD$210+  SummaryProjects!AT88*$BD$211+  SummaryProjects!AT108*$BD$212+  SummaryProjects!AT128*$BD$213+  SummaryProjects!AT148*$BD$214+  SummaryProjects!AT168*$BD$215+  SummaryProjects!AT188*$BD$216+  SummaryProjects!AT208*$BD$217+  SummaryProjects!AT228*$BD$218+  SummaryProjects!AT248*$BD$219+  SummaryProjects!AT268*$BD$220+  SummaryProjects!AT288*$BD$221+  SummaryProjects!AT308*$BD$222+  SummaryProjects!AT328*$BD$223+  SummaryProjects!AT348*$BD$224+  SummaryProjects!AT368*$BD$225+  SummaryProjects!AT388*$BD$226+  SummaryProjects!AT408*$BD$227+  SummaryProjects!AT428*$BD$228+  SummaryProjects!AT448*$BD$229+  SummaryProjects!AT468*$BD$230+  SummaryProjects!AT488*$BD$231+  SummaryProjects!AT508*$BD$232+  SummaryProjects!AT528*$BD$233+  SummaryProjects!AT548*$BD$234+  SummaryProjects!AT568*$BD$235+  SummaryProjects!AT588*$BD$236+  SummaryProjects!AT608*$BD$237),\"\"))","v":0},{"$f":"IF(AU258=\"\",0,IFERROR(AU215+(SummaryProjects!AU28*$BD$208+  SummaryProjects!AU48*$BD$209+  SummaryProjects!AU68*$BD$210+  SummaryProjects!AU88*$BD$211+  SummaryProjects!AU108*$BD$212+  SummaryProjects!AU128*$BD$213+  SummaryProjects!AU148*$BD$214+  SummaryProjects!AU168*$BD$215+  SummaryProjects!AU188*$BD$216+  SummaryProjects!AU208*$BD$217+  SummaryProjects!AU228*$BD$218+  SummaryProjects!AU248*$BD$219+  SummaryProjects!AU268*$BD$220+  SummaryProjects!AU288*$BD$221+  SummaryProjects!AU308*$BD$222+  SummaryProjects!AU328*$BD$223+  SummaryProjects!AU348*$BD$224+  SummaryProjects!AU368*$BD$225+  SummaryProjects!AU388*$BD$226+  SummaryProjects!AU408*$BD$227+  SummaryProjects!AU428*$BD$228+  SummaryProjects!AU448*$BD$229+  SummaryProjects!AU468*$BD$230+  SummaryProjects!AU488*$BD$231+  SummaryProjects!AU508*$BD$232+  SummaryProjects!AU528*$BD$233+  SummaryProjects!AU548*$BD$234+  SummaryProjects!AU568*$BD$235+  SummaryProjects!AU588*$BD$236+  SummaryProjects!AU608*$BD$237),\"\"))","v":0},{"$f":"IF(AV258=\"\",0,IFERROR(AV215+(SummaryProjects!AV28*$BD$208+  SummaryProjects!AV48*$BD$209+  SummaryProjects!AV68*$BD$210+  SummaryProjects!AV88*$BD$211+  SummaryProjects!AV108*$BD$212+  SummaryProjects!AV128*$BD$213+  SummaryProjects!AV148*$BD$214+  SummaryProjects!AV168*$BD$215+  SummaryProjects!AV188*$BD$216+  SummaryProjects!AV208*$BD$217+  SummaryProjects!AV228*$BD$218+  SummaryProjects!AV248*$BD$219+  SummaryProjects!AV268*$BD$220+  SummaryProjects!AV288*$BD$221+  SummaryProjects!AV308*$BD$222+  SummaryProjects!AV328*$BD$223+  SummaryProjects!AV348*$BD$224+  SummaryProjects!AV368*$BD$225+  SummaryProjects!AV388*$BD$226+  SummaryProjects!AV408*$BD$227+  SummaryProjects!AV428*$BD$228+  SummaryProjects!AV448*$BD$229+  SummaryProjects!AV468*$BD$230+  SummaryProjects!AV488*$BD$231+  SummaryProjects!AV508*$BD$232+  SummaryProjects!AV528*$BD$233+  SummaryProjects!AV548*$BD$234+  SummaryProjects!AV568*$BD$235+  SummaryProjects!AV588*$BD$236+  SummaryProjects!AV608*$BD$237),\"\"))","v":0},{"$f":"IF(AW258=\"\",0,IFERROR(AW215+(SummaryProjects!AW28*$BD$208+  SummaryProjects!AW48*$BD$209+  SummaryProjects!AW68*$BD$210+  SummaryProjects!AW88*$BD$211+  SummaryProjects!AW108*$BD$212+  SummaryProjects!AW128*$BD$213+  SummaryProjects!AW148*$BD$214+  SummaryProjects!AW168*$BD$215+  SummaryProjects!AW188*$BD$216+  SummaryProjects!AW208*$BD$217+  SummaryProjects!AW228*$BD$218+  SummaryProjects!AW248*$BD$219+  SummaryProjects!AW268*$BD$220+  SummaryProjects!AW288*$BD$221+  SummaryProjects!AW308*$BD$222+  SummaryProjects!AW328*$BD$223+  SummaryProjects!AW348*$BD$224+  SummaryProjects!AW368*$BD$225+  SummaryProjects!AW388*$BD$226+  SummaryProjects!AW408*$BD$227+  SummaryProjects!AW428*$BD$228+  SummaryProjects!AW448*$BD$229+  SummaryProjects!AW468*$BD$230+  SummaryProjects!AW488*$BD$231+  SummaryProjects!AW508*$BD$232+  SummaryProjects!AW528*$BD$233+  SummaryProjects!AW548*$BD$234+  SummaryProjects!AW568*$BD$235+  SummaryProjects!AW588*$BD$236+  SummaryProjects!AW608*$BD$237),\"\"))","v":0},{"$f":"IF(AX258=\"\",0,IFERROR(AX215+(SummaryProjects!AX28*$BD$208+  SummaryProjects!AX48*$BD$209+  SummaryProjects!AX68*$BD$210+  SummaryProjects!AX88*$BD$211+  SummaryProjects!AX108*$BD$212+  SummaryProjects!AX128*$BD$213+  SummaryProjects!AX148*$BD$214+  SummaryProjects!AX168*$BD$215+  SummaryProjects!AX188*$BD$216+  SummaryProjects!AX208*$BD$217+  SummaryProjects!AX228*$BD$218+  SummaryProjects!AX248*$BD$219+  SummaryProjects!AX268*$BD$220+  SummaryProjects!AX288*$BD$221+  SummaryProjects!AX308*$BD$222+  SummaryProjects!AX328*$BD$223+  SummaryProjects!AX348*$BD$224+  SummaryProjects!AX368*$BD$225+  SummaryProjects!AX388*$BD$226+  SummaryProjects!AX408*$BD$227+  SummaryProjects!AX428*$BD$228+  SummaryProjects!AX448*$BD$229+  SummaryProjects!AX468*$BD$230+  SummaryProjects!AX488*$BD$231+  SummaryProjects!AX508*$BD$232+  SummaryProjects!AX528*$BD$233+  SummaryProjects!AX548*$BD$234+  SummaryProjects!AX568*$BD$235+  SummaryProjects!AX588*$BD$236+  SummaryProjects!AX608*$BD$237),\"\"))","v":0},{"$f":"IF(AY258=\"\",0,IFERROR(AY215+(SummaryProjects!AY28*$BD$208+  SummaryProjects!AY48*$BD$209+  SummaryProjects!AY68*$BD$210+  SummaryProjects!AY88*$BD$211+  SummaryProjects!AY108*$BD$212+  SummaryProjects!AY128*$BD$213+  SummaryProjects!AY148*$BD$214+  SummaryProjects!AY168*$BD$215+  SummaryProjects!AY188*$BD$216+  SummaryProjects!AY208*$BD$217+  SummaryProjects!AY228*$BD$218+  SummaryProjects!AY248*$BD$219+  SummaryProjects!AY268*$BD$220+  SummaryProjects!AY288*$BD$221+  SummaryProjects!AY308*$BD$222+  SummaryProjects!AY328*$BD$223+  SummaryProjects!AY348*$BD$224+  SummaryProjects!AY368*$BD$225+  SummaryProjects!AY388*$BD$226+  SummaryProjects!AY408*$BD$227+  SummaryProjects!AY428*$BD$228+  SummaryProjects!AY448*$BD$229+  SummaryProjects!AY468*$BD$230+  SummaryProjects!AY488*$BD$231+  SummaryProjects!AY508*$BD$232+  SummaryProjects!AY528*$BD$233+  SummaryProjects!AY548*$BD$234+  SummaryProjects!AY568*$BD$235+  SummaryProjects!AY588*$BD$236+  SummaryProjects!AY608*$BD$237),\"\"))","v":0},{"$f":"IF(AZ258=\"\",0,IFERROR(AZ215+(SummaryProjects!AZ28*$BD$208+  SummaryProjects!AZ48*$BD$209+  SummaryProjects!AZ68*$BD$210+  SummaryProjects!AZ88*$BD$211+  SummaryProjects!AZ108*$BD$212+  SummaryProjects!AZ128*$BD$213+  SummaryProjects!AZ148*$BD$214+  SummaryProjects!AZ168*$BD$215+  SummaryProjects!AZ188*$BD$216+  SummaryProjects!AZ208*$BD$217+  SummaryProjects!AZ228*$BD$218+  SummaryProjects!AZ248*$BD$219+  SummaryProjects!AZ268*$BD$220+  SummaryProjects!AZ288*$BD$221+  SummaryProjects!AZ308*$BD$222+  SummaryProjects!AZ328*$BD$223+  SummaryProjects!AZ348*$BD$224+  SummaryProjects!AZ368*$BD$225+  SummaryProjects!AZ388*$BD$226+  SummaryProjects!AZ408*$BD$227+  SummaryProjects!AZ428*$BD$228+  SummaryProjects!AZ448*$BD$229+  SummaryProjects!AZ468*$BD$230+  SummaryProjects!AZ488*$BD$231+  SummaryProjects!AZ508*$BD$232+  SummaryProjects!AZ528*$BD$233+  SummaryProjects!AZ548*$BD$234+  SummaryProjects!AZ568*$BD$235+  SummaryProjects!AZ588*$BD$236+  SummaryProjects!AZ608*$BD$237),\"\"))","v":0},null,null,9,0,"","P9",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG215, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Minimun Revenue guarantee (stock with shock)",null,{"$f":"IF(C259=\"\",0,IFERROR(SummaryProjects!C29*$BD$208+ SummaryProjects!C49*$BD$209+  SummaryProjects!C69*$BD$210+  SummaryProjects!C89*$BD$211+  SummaryProjects!C109*$BD$212+  SummaryProjects!C129*$BD$213+  SummaryProjects!C149*$BD$214+  SummaryProjects!C169*$BD$215+  SummaryProjects!C189*$BD$216+  SummaryProjects!C209*$BD$217+  SummaryProjects!C229*$BD$218+  SummaryProjects!C249*$BD$219+  SummaryProjects!C269*$BD$220+  SummaryProjects!C289*$BD$221+  SummaryProjects!C309*$BD$222+  SummaryProjects!C329*$BD$223+  SummaryProjects!C349*$BD$224+  SummaryProjects!C369*$BD$225+  SummaryProjects!C389*$BD$226+  SummaryProjects!C409*$BD$227+  SummaryProjects!C429*$BD$228+  SummaryProjects!C449*$BD$229+  SummaryProjects!C469*$BD$230+  SummaryProjects!C489*$BD$231+  SummaryProjects!C509*$BD$232+  SummaryProjects!C529*$BD$233+  SummaryProjects!C549*$BD$234+  SummaryProjects!C569*$BD$235+  SummaryProjects!C589*$BD$236+  SummaryProjects!C609*$BD$237,\"\"))","v":0},{"$f":"IF(D259=\"\",0,IFERROR(SummaryProjects!D29*$BD$208+ SummaryProjects!D49*$BD$209+  SummaryProjects!D69*$BD$210+  SummaryProjects!D89*$BD$211+  SummaryProjects!D109*$BD$212+  SummaryProjects!D129*$BD$213+  SummaryProjects!D149*$BD$214+  SummaryProjects!D169*$BD$215+  SummaryProjects!D189*$BD$216+  SummaryProjects!D209*$BD$217+  SummaryProjects!D229*$BD$218+  SummaryProjects!D249*$BD$219+  SummaryProjects!D269*$BD$220+  SummaryProjects!D289*$BD$221+  SummaryProjects!D309*$BD$222+  SummaryProjects!D329*$BD$223+  SummaryProjects!D349*$BD$224+  SummaryProjects!D369*$BD$225+  SummaryProjects!D389*$BD$226+  SummaryProjects!D409*$BD$227+  SummaryProjects!D429*$BD$228+  SummaryProjects!D449*$BD$229+  SummaryProjects!D469*$BD$230+  SummaryProjects!D489*$BD$231+  SummaryProjects!D509*$BD$232+  SummaryProjects!D529*$BD$233+  SummaryProjects!D549*$BD$234+  SummaryProjects!D569*$BD$235+  SummaryProjects!D589*$BD$236+  SummaryProjects!D609*$BD$237,\"\"))","v":0},{"$f":"IF(E259=\"\",0,IFERROR(SummaryProjects!E29*$BD$208+ SummaryProjects!E49*$BD$209+  SummaryProjects!E69*$BD$210+  SummaryProjects!E89*$BD$211+  SummaryProjects!E109*$BD$212+  SummaryProjects!E129*$BD$213+  SummaryProjects!E149*$BD$214+  SummaryProjects!E169*$BD$215+  SummaryProjects!E189*$BD$216+  SummaryProjects!E209*$BD$217+  SummaryProjects!E229*$BD$218+  SummaryProjects!E249*$BD$219+  SummaryProjects!E269*$BD$220+  SummaryProjects!E289*$BD$221+  SummaryProjects!E309*$BD$222+  SummaryProjects!E329*$BD$223+  SummaryProjects!E349*$BD$224+  SummaryProjects!E369*$BD$225+  SummaryProjects!E389*$BD$226+  SummaryProjects!E409*$BD$227+  SummaryProjects!E429*$BD$228+  SummaryProjects!E449*$BD$229+  SummaryProjects!E469*$BD$230+  SummaryProjects!E489*$BD$231+  SummaryProjects!E509*$BD$232+  SummaryProjects!E529*$BD$233+  SummaryProjects!E549*$BD$234+  SummaryProjects!E569*$BD$235+  SummaryProjects!E589*$BD$236+  SummaryProjects!E609*$BD$237,\"\"))","v":0},{"$f":"IF(F259=\"\",0,IFERROR(SummaryProjects!F29*$BD$208+ SummaryProjects!F49*$BD$209+  SummaryProjects!F69*$BD$210+  SummaryProjects!F89*$BD$211+  SummaryProjects!F109*$BD$212+  SummaryProjects!F129*$BD$213+  SummaryProjects!F149*$BD$214+  SummaryProjects!F169*$BD$215+  SummaryProjects!F189*$BD$216+  SummaryProjects!F209*$BD$217+  SummaryProjects!F229*$BD$218+  SummaryProjects!F249*$BD$219+  SummaryProjects!F269*$BD$220+  SummaryProjects!F289*$BD$221+  SummaryProjects!F309*$BD$222+  SummaryProjects!F329*$BD$223+  SummaryProjects!F349*$BD$224+  SummaryProjects!F369*$BD$225+  SummaryProjects!F389*$BD$226+  SummaryProjects!F409*$BD$227+  SummaryProjects!F429*$BD$228+  SummaryProjects!F449*$BD$229+  SummaryProjects!F469*$BD$230+  SummaryProjects!F489*$BD$231+  SummaryProjects!F509*$BD$232+  SummaryProjects!F529*$BD$233+  SummaryProjects!F549*$BD$234+  SummaryProjects!F569*$BD$235+  SummaryProjects!F589*$BD$236+  SummaryProjects!F609*$BD$237,\"\"))","v":0},{"$f":"IF(G259=\"\",0,IFERROR(SummaryProjects!G29*$BD$208+ SummaryProjects!G49*$BD$209+  SummaryProjects!G69*$BD$210+  SummaryProjects!G89*$BD$211+  SummaryProjects!G109*$BD$212+  SummaryProjects!G129*$BD$213+  SummaryProjects!G149*$BD$214+  SummaryProjects!G169*$BD$215+  SummaryProjects!G189*$BD$216+  SummaryProjects!G209*$BD$217+  SummaryProjects!G229*$BD$218+  SummaryProjects!G249*$BD$219+  SummaryProjects!G269*$BD$220+  SummaryProjects!G289*$BD$221+  SummaryProjects!G309*$BD$222+  SummaryProjects!G329*$BD$223+  SummaryProjects!G349*$BD$224+  SummaryProjects!G369*$BD$225+  SummaryProjects!G389*$BD$226+  SummaryProjects!G409*$BD$227+  SummaryProjects!G429*$BD$228+  SummaryProjects!G449*$BD$229+  SummaryProjects!G469*$BD$230+  SummaryProjects!G489*$BD$231+  SummaryProjects!G509*$BD$232+  SummaryProjects!G529*$BD$233+  SummaryProjects!G549*$BD$234+  SummaryProjects!G569*$BD$235+  SummaryProjects!G589*$BD$236+  SummaryProjects!G609*$BD$237,\"\"))","v":0},{"$f":"IF(H259=\"\",0,IFERROR(SummaryProjects!H29*$BD$208+ SummaryProjects!H49*$BD$209+  SummaryProjects!H69*$BD$210+  SummaryProjects!H89*$BD$211+  SummaryProjects!H109*$BD$212+  SummaryProjects!H129*$BD$213+  SummaryProjects!H149*$BD$214+  SummaryProjects!H169*$BD$215+  SummaryProjects!H189*$BD$216+  SummaryProjects!H209*$BD$217+  SummaryProjects!H229*$BD$218+  SummaryProjects!H249*$BD$219+  SummaryProjects!H269*$BD$220+  SummaryProjects!H289*$BD$221+  SummaryProjects!H309*$BD$222+  SummaryProjects!H329*$BD$223+  SummaryProjects!H349*$BD$224+  SummaryProjects!H369*$BD$225+  SummaryProjects!H389*$BD$226+  SummaryProjects!H409*$BD$227+  SummaryProjects!H429*$BD$228+  SummaryProjects!H449*$BD$229+  SummaryProjects!H469*$BD$230+  SummaryProjects!H489*$BD$231+  SummaryProjects!H509*$BD$232+  SummaryProjects!H529*$BD$233+  SummaryProjects!H549*$BD$234+  SummaryProjects!H569*$BD$235+  SummaryProjects!H589*$BD$236+  SummaryProjects!H609*$BD$237,\"\"))","v":0},{"$f":"IF(I259=\"\",0,IFERROR(SummaryProjects!I29*$BD$208+ SummaryProjects!I49*$BD$209+  SummaryProjects!I69*$BD$210+  SummaryProjects!I89*$BD$211+  SummaryProjects!I109*$BD$212+  SummaryProjects!I129*$BD$213+  SummaryProjects!I149*$BD$214+  SummaryProjects!I169*$BD$215+  SummaryProjects!I189*$BD$216+  SummaryProjects!I209*$BD$217+  SummaryProjects!I229*$BD$218+  SummaryProjects!I249*$BD$219+  SummaryProjects!I269*$BD$220+  SummaryProjects!I289*$BD$221+  SummaryProjects!I309*$BD$222+  SummaryProjects!I329*$BD$223+  SummaryProjects!I349*$BD$224+  SummaryProjects!I369*$BD$225+  SummaryProjects!I389*$BD$226+  SummaryProjects!I409*$BD$227+  SummaryProjects!I429*$BD$228+  SummaryProjects!I449*$BD$229+  SummaryProjects!I469*$BD$230+  SummaryProjects!I489*$BD$231+  SummaryProjects!I509*$BD$232+  SummaryProjects!I529*$BD$233+  SummaryProjects!I549*$BD$234+  SummaryProjects!I569*$BD$235+  SummaryProjects!I589*$BD$236+  SummaryProjects!I609*$BD$237,\"\"))","v":0},{"$f":"IF(J259=\"\",0,IFERROR(SummaryProjects!J29*$BD$208+ SummaryProjects!J49*$BD$209+  SummaryProjects!J69*$BD$210+  SummaryProjects!J89*$BD$211+  SummaryProjects!J109*$BD$212+  SummaryProjects!J129*$BD$213+  SummaryProjects!J149*$BD$214+  SummaryProjects!J169*$BD$215+  SummaryProjects!J189*$BD$216+  SummaryProjects!J209*$BD$217+  SummaryProjects!J229*$BD$218+  SummaryProjects!J249*$BD$219+  SummaryProjects!J269*$BD$220+  SummaryProjects!J289*$BD$221+  SummaryProjects!J309*$BD$222+  SummaryProjects!J329*$BD$223+  SummaryProjects!J349*$BD$224+  SummaryProjects!J369*$BD$225+  SummaryProjects!J389*$BD$226+  SummaryProjects!J409*$BD$227+  SummaryProjects!J429*$BD$228+  SummaryProjects!J449*$BD$229+  SummaryProjects!J469*$BD$230+  SummaryProjects!J489*$BD$231+  SummaryProjects!J509*$BD$232+  SummaryProjects!J529*$BD$233+  SummaryProjects!J549*$BD$234+  SummaryProjects!J569*$BD$235+  SummaryProjects!J589*$BD$236+  SummaryProjects!J609*$BD$237,\"\"))","v":0},{"$f":"IF(K259=\"\",0,IFERROR(SummaryProjects!K29*$BD$208+ SummaryProjects!K49*$BD$209+  SummaryProjects!K69*$BD$210+  SummaryProjects!K89*$BD$211+  SummaryProjects!K109*$BD$212+  SummaryProjects!K129*$BD$213+  SummaryProjects!K149*$BD$214+  SummaryProjects!K169*$BD$215+  SummaryProjects!K189*$BD$216+  SummaryProjects!K209*$BD$217+  SummaryProjects!K229*$BD$218+  SummaryProjects!K249*$BD$219+  SummaryProjects!K269*$BD$220+  SummaryProjects!K289*$BD$221+  SummaryProjects!K309*$BD$222+  SummaryProjects!K329*$BD$223+  SummaryProjects!K349*$BD$224+  SummaryProjects!K369*$BD$225+  SummaryProjects!K389*$BD$226+  SummaryProjects!K409*$BD$227+  SummaryProjects!K429*$BD$228+  SummaryProjects!K449*$BD$229+  SummaryProjects!K469*$BD$230+  SummaryProjects!K489*$BD$231+  SummaryProjects!K509*$BD$232+  SummaryProjects!K529*$BD$233+  SummaryProjects!K549*$BD$234+  SummaryProjects!K569*$BD$235+  SummaryProjects!K589*$BD$236+  SummaryProjects!K609*$BD$237,\"\"))","v":0},{"$f":"IF(L259=\"\",0,IFERROR(SummaryProjects!L29*$BD$208+ SummaryProjects!L49*$BD$209+  SummaryProjects!L69*$BD$210+  SummaryProjects!L89*$BD$211+  SummaryProjects!L109*$BD$212+  SummaryProjects!L129*$BD$213+  SummaryProjects!L149*$BD$214+  SummaryProjects!L169*$BD$215+  SummaryProjects!L189*$BD$216+  SummaryProjects!L209*$BD$217+  SummaryProjects!L229*$BD$218+  SummaryProjects!L249*$BD$219+  SummaryProjects!L269*$BD$220+  SummaryProjects!L289*$BD$221+  SummaryProjects!L309*$BD$222+  SummaryProjects!L329*$BD$223+  SummaryProjects!L349*$BD$224+  SummaryProjects!L369*$BD$225+  SummaryProjects!L389*$BD$226+  SummaryProjects!L409*$BD$227+  SummaryProjects!L429*$BD$228+  SummaryProjects!L449*$BD$229+  SummaryProjects!L469*$BD$230+  SummaryProjects!L489*$BD$231+  SummaryProjects!L509*$BD$232+  SummaryProjects!L529*$BD$233+  SummaryProjects!L549*$BD$234+  SummaryProjects!L569*$BD$235+  SummaryProjects!L589*$BD$236+  SummaryProjects!L609*$BD$237,\"\"))","v":0},{"$f":"IF(M259=\"\",0,IFERROR(SummaryProjects!M29*$BD$208+ SummaryProjects!M49*$BD$209+  SummaryProjects!M69*$BD$210+  SummaryProjects!M89*$BD$211+  SummaryProjects!M109*$BD$212+  SummaryProjects!M129*$BD$213+  SummaryProjects!M149*$BD$214+  SummaryProjects!M169*$BD$215+  SummaryProjects!M189*$BD$216+  SummaryProjects!M209*$BD$217+  SummaryProjects!M229*$BD$218+  SummaryProjects!M249*$BD$219+  SummaryProjects!M269*$BD$220+  SummaryProjects!M289*$BD$221+  SummaryProjects!M309*$BD$222+  SummaryProjects!M329*$BD$223+  SummaryProjects!M349*$BD$224+  SummaryProjects!M369*$BD$225+  SummaryProjects!M389*$BD$226+  SummaryProjects!M409*$BD$227+  SummaryProjects!M429*$BD$228+  SummaryProjects!M449*$BD$229+  SummaryProjects!M469*$BD$230+  SummaryProjects!M489*$BD$231+  SummaryProjects!M509*$BD$232+  SummaryProjects!M529*$BD$233+  SummaryProjects!M549*$BD$234+  SummaryProjects!M569*$BD$235+  SummaryProjects!M589*$BD$236+  SummaryProjects!M609*$BD$237,\"\"))","v":0},{"$f":"IF(N259=\"\",0,IFERROR(SummaryProjects!N29*$BD$208+ SummaryProjects!N49*$BD$209+  SummaryProjects!N69*$BD$210+  SummaryProjects!N89*$BD$211+  SummaryProjects!N109*$BD$212+  SummaryProjects!N129*$BD$213+  SummaryProjects!N149*$BD$214+  SummaryProjects!N169*$BD$215+  SummaryProjects!N189*$BD$216+  SummaryProjects!N209*$BD$217+  SummaryProjects!N229*$BD$218+  SummaryProjects!N249*$BD$219+  SummaryProjects!N269*$BD$220+  SummaryProjects!N289*$BD$221+  SummaryProjects!N309*$BD$222+  SummaryProjects!N329*$BD$223+  SummaryProjects!N349*$BD$224+  SummaryProjects!N369*$BD$225+  SummaryProjects!N389*$BD$226+  SummaryProjects!N409*$BD$227+  SummaryProjects!N429*$BD$228+  SummaryProjects!N449*$BD$229+  SummaryProjects!N469*$BD$230+  SummaryProjects!N489*$BD$231+  SummaryProjects!N509*$BD$232+  SummaryProjects!N529*$BD$233+  SummaryProjects!N549*$BD$234+  SummaryProjects!N569*$BD$235+  SummaryProjects!N589*$BD$236+  SummaryProjects!N609*$BD$237,\"\"))","v":0},{"$f":"IF(O259=\"\",0,IFERROR(SummaryProjects!O29*$BD$208+ SummaryProjects!O49*$BD$209+  SummaryProjects!O69*$BD$210+  SummaryProjects!O89*$BD$211+  SummaryProjects!O109*$BD$212+  SummaryProjects!O129*$BD$213+  SummaryProjects!O149*$BD$214+  SummaryProjects!O169*$BD$215+  SummaryProjects!O189*$BD$216+  SummaryProjects!O209*$BD$217+  SummaryProjects!O229*$BD$218+  SummaryProjects!O249*$BD$219+  SummaryProjects!O269*$BD$220+  SummaryProjects!O289*$BD$221+  SummaryProjects!O309*$BD$222+  SummaryProjects!O329*$BD$223+  SummaryProjects!O349*$BD$224+  SummaryProjects!O369*$BD$225+  SummaryProjects!O389*$BD$226+  SummaryProjects!O409*$BD$227+  SummaryProjects!O429*$BD$228+  SummaryProjects!O449*$BD$229+  SummaryProjects!O469*$BD$230+  SummaryProjects!O489*$BD$231+  SummaryProjects!O509*$BD$232+  SummaryProjects!O529*$BD$233+  SummaryProjects!O549*$BD$234+  SummaryProjects!O569*$BD$235+  SummaryProjects!O589*$BD$236+  SummaryProjects!O609*$BD$237,\"\"))","v":0},{"$f":"IF(P259=\"\",0,IFERROR(SummaryProjects!P29*$BD$208+ SummaryProjects!P49*$BD$209+  SummaryProjects!P69*$BD$210+  SummaryProjects!P89*$BD$211+  SummaryProjects!P109*$BD$212+  SummaryProjects!P129*$BD$213+  SummaryProjects!P149*$BD$214+  SummaryProjects!P169*$BD$215+  SummaryProjects!P189*$BD$216+  SummaryProjects!P209*$BD$217+  SummaryProjects!P229*$BD$218+  SummaryProjects!P249*$BD$219+  SummaryProjects!P269*$BD$220+  SummaryProjects!P289*$BD$221+  SummaryProjects!P309*$BD$222+  SummaryProjects!P329*$BD$223+  SummaryProjects!P349*$BD$224+  SummaryProjects!P369*$BD$225+  SummaryProjects!P389*$BD$226+  SummaryProjects!P409*$BD$227+  SummaryProjects!P429*$BD$228+  SummaryProjects!P449*$BD$229+  SummaryProjects!P469*$BD$230+  SummaryProjects!P489*$BD$231+  SummaryProjects!P509*$BD$232+  SummaryProjects!P529*$BD$233+  SummaryProjects!P549*$BD$234+  SummaryProjects!P569*$BD$235+  SummaryProjects!P589*$BD$236+  SummaryProjects!P609*$BD$237,\"\"))","v":0},{"$f":"IF(Q259=\"\",0,IFERROR(SummaryProjects!Q29*$BD$208+ SummaryProjects!Q49*$BD$209+  SummaryProjects!Q69*$BD$210+  SummaryProjects!Q89*$BD$211+  SummaryProjects!Q109*$BD$212+  SummaryProjects!Q129*$BD$213+  SummaryProjects!Q149*$BD$214+  SummaryProjects!Q169*$BD$215+  SummaryProjects!Q189*$BD$216+  SummaryProjects!Q209*$BD$217+  SummaryProjects!Q229*$BD$218+  SummaryProjects!Q249*$BD$219+  SummaryProjects!Q269*$BD$220+  SummaryProjects!Q289*$BD$221+  SummaryProjects!Q309*$BD$222+  SummaryProjects!Q329*$BD$223+  SummaryProjects!Q349*$BD$224+  SummaryProjects!Q369*$BD$225+  SummaryProjects!Q389*$BD$226+  SummaryProjects!Q409*$BD$227+  SummaryProjects!Q429*$BD$228+  SummaryProjects!Q449*$BD$229+  SummaryProjects!Q469*$BD$230+  SummaryProjects!Q489*$BD$231+  SummaryProjects!Q509*$BD$232+  SummaryProjects!Q529*$BD$233+  SummaryProjects!Q549*$BD$234+  SummaryProjects!Q569*$BD$235+  SummaryProjects!Q589*$BD$236+  SummaryProjects!Q609*$BD$237,\"\"))","v":0},{"$f":"IF(R259=\"\",0,IFERROR(SummaryProjects!R29*$BD$208+ SummaryProjects!R49*$BD$209+  SummaryProjects!R69*$BD$210+  SummaryProjects!R89*$BD$211+  SummaryProjects!R109*$BD$212+  SummaryProjects!R129*$BD$213+  SummaryProjects!R149*$BD$214+  SummaryProjects!R169*$BD$215+  SummaryProjects!R189*$BD$216+  SummaryProjects!R209*$BD$217+  SummaryProjects!R229*$BD$218+  SummaryProjects!R249*$BD$219+  SummaryProjects!R269*$BD$220+  SummaryProjects!R289*$BD$221+  SummaryProjects!R309*$BD$222+  SummaryProjects!R329*$BD$223+  SummaryProjects!R349*$BD$224+  SummaryProjects!R369*$BD$225+  SummaryProjects!R389*$BD$226+  SummaryProjects!R409*$BD$227+  SummaryProjects!R429*$BD$228+  SummaryProjects!R449*$BD$229+  SummaryProjects!R469*$BD$230+  SummaryProjects!R489*$BD$231+  SummaryProjects!R509*$BD$232+  SummaryProjects!R529*$BD$233+  SummaryProjects!R549*$BD$234+  SummaryProjects!R569*$BD$235+  SummaryProjects!R589*$BD$236+  SummaryProjects!R609*$BD$237,\"\"))","v":0},{"$f":"IF(S259=\"\",0,IFERROR(SummaryProjects!S29*$BD$208+ SummaryProjects!S49*$BD$209+  SummaryProjects!S69*$BD$210+  SummaryProjects!S89*$BD$211+  SummaryProjects!S109*$BD$212+  SummaryProjects!S129*$BD$213+  SummaryProjects!S149*$BD$214+  SummaryProjects!S169*$BD$215+  SummaryProjects!S189*$BD$216+  SummaryProjects!S209*$BD$217+  SummaryProjects!S229*$BD$218+  SummaryProjects!S249*$BD$219+  SummaryProjects!S269*$BD$220+  SummaryProjects!S289*$BD$221+  SummaryProjects!S309*$BD$222+  SummaryProjects!S329*$BD$223+  SummaryProjects!S349*$BD$224+  SummaryProjects!S369*$BD$225+  SummaryProjects!S389*$BD$226+  SummaryProjects!S409*$BD$227+  SummaryProjects!S429*$BD$228+  SummaryProjects!S449*$BD$229+  SummaryProjects!S469*$BD$230+  SummaryProjects!S489*$BD$231+  SummaryProjects!S509*$BD$232+  SummaryProjects!S529*$BD$233+  SummaryProjects!S549*$BD$234+  SummaryProjects!S569*$BD$235+  SummaryProjects!S589*$BD$236+  SummaryProjects!S609*$BD$237,\"\"))","v":0},{"$f":"IF(T259=\"\",0,IFERROR(SummaryProjects!T29*$BD$208+ SummaryProjects!T49*$BD$209+  SummaryProjects!T69*$BD$210+  SummaryProjects!T89*$BD$211+  SummaryProjects!T109*$BD$212+  SummaryProjects!T129*$BD$213+  SummaryProjects!T149*$BD$214+  SummaryProjects!T169*$BD$215+  SummaryProjects!T189*$BD$216+  SummaryProjects!T209*$BD$217+  SummaryProjects!T229*$BD$218+  SummaryProjects!T249*$BD$219+  SummaryProjects!T269*$BD$220+  SummaryProjects!T289*$BD$221+  SummaryProjects!T309*$BD$222+  SummaryProjects!T329*$BD$223+  SummaryProjects!T349*$BD$224+  SummaryProjects!T369*$BD$225+  SummaryProjects!T389*$BD$226+  SummaryProjects!T409*$BD$227+  SummaryProjects!T429*$BD$228+  SummaryProjects!T449*$BD$229+  SummaryProjects!T469*$BD$230+  SummaryProjects!T489*$BD$231+  SummaryProjects!T509*$BD$232+  SummaryProjects!T529*$BD$233+  SummaryProjects!T549*$BD$234+  SummaryProjects!T569*$BD$235+  SummaryProjects!T589*$BD$236+  SummaryProjects!T609*$BD$237,\"\"))","v":0},{"$f":"IF(U259=\"\",0,IFERROR(SummaryProjects!U29*$BD$208+ SummaryProjects!U49*$BD$209+  SummaryProjects!U69*$BD$210+  SummaryProjects!U89*$BD$211+  SummaryProjects!U109*$BD$212+  SummaryProjects!U129*$BD$213+  SummaryProjects!U149*$BD$214+  SummaryProjects!U169*$BD$215+  SummaryProjects!U189*$BD$216+  SummaryProjects!U209*$BD$217+  SummaryProjects!U229*$BD$218+  SummaryProjects!U249*$BD$219+  SummaryProjects!U269*$BD$220+  SummaryProjects!U289*$BD$221+  SummaryProjects!U309*$BD$222+  SummaryProjects!U329*$BD$223+  SummaryProjects!U349*$BD$224+  SummaryProjects!U369*$BD$225+  SummaryProjects!U389*$BD$226+  SummaryProjects!U409*$BD$227+  SummaryProjects!U429*$BD$228+  SummaryProjects!U449*$BD$229+  SummaryProjects!U469*$BD$230+  SummaryProjects!U489*$BD$231+  SummaryProjects!U509*$BD$232+  SummaryProjects!U529*$BD$233+  SummaryProjects!U549*$BD$234+  SummaryProjects!U569*$BD$235+  SummaryProjects!U589*$BD$236+  SummaryProjects!U609*$BD$237,\"\"))","v":0},{"$f":"IF(V259=\"\",0,IFERROR(SummaryProjects!V29*$BD$208+ SummaryProjects!V49*$BD$209+  SummaryProjects!V69*$BD$210+  SummaryProjects!V89*$BD$211+  SummaryProjects!V109*$BD$212+  SummaryProjects!V129*$BD$213+  SummaryProjects!V149*$BD$214+  SummaryProjects!V169*$BD$215+  SummaryProjects!V189*$BD$216+  SummaryProjects!V209*$BD$217+  SummaryProjects!V229*$BD$218+  SummaryProjects!V249*$BD$219+  SummaryProjects!V269*$BD$220+  SummaryProjects!V289*$BD$221+  SummaryProjects!V309*$BD$222+  SummaryProjects!V329*$BD$223+  SummaryProjects!V349*$BD$224+  SummaryProjects!V369*$BD$225+  SummaryProjects!V389*$BD$226+  SummaryProjects!V409*$BD$227+  SummaryProjects!V429*$BD$228+  SummaryProjects!V449*$BD$229+  SummaryProjects!V469*$BD$230+  SummaryProjects!V489*$BD$231+  SummaryProjects!V509*$BD$232+  SummaryProjects!V529*$BD$233+  SummaryProjects!V549*$BD$234+  SummaryProjects!V569*$BD$235+  SummaryProjects!V589*$BD$236+  SummaryProjects!V609*$BD$237,\"\"))","v":0},{"$f":"IF(W259=\"\",0,IFERROR(SummaryProjects!W29*$BD$208+ SummaryProjects!W49*$BD$209+  SummaryProjects!W69*$BD$210+  SummaryProjects!W89*$BD$211+  SummaryProjects!W109*$BD$212+  SummaryProjects!W129*$BD$213+  SummaryProjects!W149*$BD$214+  SummaryProjects!W169*$BD$215+  SummaryProjects!W189*$BD$216+  SummaryProjects!W209*$BD$217+  SummaryProjects!W229*$BD$218+  SummaryProjects!W249*$BD$219+  SummaryProjects!W269*$BD$220+  SummaryProjects!W289*$BD$221+  SummaryProjects!W309*$BD$222+  SummaryProjects!W329*$BD$223+  SummaryProjects!W349*$BD$224+  SummaryProjects!W369*$BD$225+  SummaryProjects!W389*$BD$226+  SummaryProjects!W409*$BD$227+  SummaryProjects!W429*$BD$228+  SummaryProjects!W449*$BD$229+  SummaryProjects!W469*$BD$230+  SummaryProjects!W489*$BD$231+  SummaryProjects!W509*$BD$232+  SummaryProjects!W529*$BD$233+  SummaryProjects!W549*$BD$234+  SummaryProjects!W569*$BD$235+  SummaryProjects!W589*$BD$236+  SummaryProjects!W609*$BD$237,\"\"))","v":0},{"$f":"IF(X259=\"\",0,IFERROR(SummaryProjects!X29*$BD$208+ SummaryProjects!X49*$BD$209+  SummaryProjects!X69*$BD$210+  SummaryProjects!X89*$BD$211+  SummaryProjects!X109*$BD$212+  SummaryProjects!X129*$BD$213+  SummaryProjects!X149*$BD$214+  SummaryProjects!X169*$BD$215+  SummaryProjects!X189*$BD$216+  SummaryProjects!X209*$BD$217+  SummaryProjects!X229*$BD$218+  SummaryProjects!X249*$BD$219+  SummaryProjects!X269*$BD$220+  SummaryProjects!X289*$BD$221+  SummaryProjects!X309*$BD$222+  SummaryProjects!X329*$BD$223+  SummaryProjects!X349*$BD$224+  SummaryProjects!X369*$BD$225+  SummaryProjects!X389*$BD$226+  SummaryProjects!X409*$BD$227+  SummaryProjects!X429*$BD$228+  SummaryProjects!X449*$BD$229+  SummaryProjects!X469*$BD$230+  SummaryProjects!X489*$BD$231+  SummaryProjects!X509*$BD$232+  SummaryProjects!X529*$BD$233+  SummaryProjects!X549*$BD$234+  SummaryProjects!X569*$BD$235+  SummaryProjects!X589*$BD$236+  SummaryProjects!X609*$BD$237,\"\"))","v":0},{"$f":"IF(Y259=\"\",0,IFERROR(SummaryProjects!Y29*$BD$208+ SummaryProjects!Y49*$BD$209+  SummaryProjects!Y69*$BD$210+  SummaryProjects!Y89*$BD$211+  SummaryProjects!Y109*$BD$212+  SummaryProjects!Y129*$BD$213+  SummaryProjects!Y149*$BD$214+  SummaryProjects!Y169*$BD$215+  SummaryProjects!Y189*$BD$216+  SummaryProjects!Y209*$BD$217+  SummaryProjects!Y229*$BD$218+  SummaryProjects!Y249*$BD$219+  SummaryProjects!Y269*$BD$220+  SummaryProjects!Y289*$BD$221+  SummaryProjects!Y309*$BD$222+  SummaryProjects!Y329*$BD$223+  SummaryProjects!Y349*$BD$224+  SummaryProjects!Y369*$BD$225+  SummaryProjects!Y389*$BD$226+  SummaryProjects!Y409*$BD$227+  SummaryProjects!Y429*$BD$228+  SummaryProjects!Y449*$BD$229+  SummaryProjects!Y469*$BD$230+  SummaryProjects!Y489*$BD$231+  SummaryProjects!Y509*$BD$232+  SummaryProjects!Y529*$BD$233+  SummaryProjects!Y549*$BD$234+  SummaryProjects!Y569*$BD$235+  SummaryProjects!Y589*$BD$236+  SummaryProjects!Y609*$BD$237,\"\"))","v":0},{"$f":"IF(Z259=\"\",0,IFERROR(SummaryProjects!Z29*$BD$208+ SummaryProjects!Z49*$BD$209+  SummaryProjects!Z69*$BD$210+  SummaryProjects!Z89*$BD$211+  SummaryProjects!Z109*$BD$212+  SummaryProjects!Z129*$BD$213+  SummaryProjects!Z149*$BD$214+  SummaryProjects!Z169*$BD$215+  SummaryProjects!Z189*$BD$216+  SummaryProjects!Z209*$BD$217+  SummaryProjects!Z229*$BD$218+  SummaryProjects!Z249*$BD$219+  SummaryProjects!Z269*$BD$220+  SummaryProjects!Z289*$BD$221+  SummaryProjects!Z309*$BD$222+  SummaryProjects!Z329*$BD$223+  SummaryProjects!Z349*$BD$224+  SummaryProjects!Z369*$BD$225+  SummaryProjects!Z389*$BD$226+  SummaryProjects!Z409*$BD$227+  SummaryProjects!Z429*$BD$228+  SummaryProjects!Z449*$BD$229+  SummaryProjects!Z469*$BD$230+  SummaryProjects!Z489*$BD$231+  SummaryProjects!Z509*$BD$232+  SummaryProjects!Z529*$BD$233+  SummaryProjects!Z549*$BD$234+  SummaryProjects!Z569*$BD$235+  SummaryProjects!Z589*$BD$236+  SummaryProjects!Z609*$BD$237,\"\"))","v":0},{"$f":"IF(AA259=\"\",0,IFERROR(SummaryProjects!AA29*$BD$208+ SummaryProjects!AA49*$BD$209+  SummaryProjects!AA69*$BD$210+  SummaryProjects!AA89*$BD$211+  SummaryProjects!AA109*$BD$212+  SummaryProjects!AA129*$BD$213+  SummaryProjects!AA149*$BD$214+  SummaryProjects!AA169*$BD$215+  SummaryProjects!AA189*$BD$216+  SummaryProjects!AA209*$BD$217+  SummaryProjects!AA229*$BD$218+  SummaryProjects!AA249*$BD$219+  SummaryProjects!AA269*$BD$220+  SummaryProjects!AA289*$BD$221+  SummaryProjects!AA309*$BD$222+  SummaryProjects!AA329*$BD$223+  SummaryProjects!AA349*$BD$224+  SummaryProjects!AA369*$BD$225+  SummaryProjects!AA389*$BD$226+  SummaryProjects!AA409*$BD$227+  SummaryProjects!AA429*$BD$228+  SummaryProjects!AA449*$BD$229+  SummaryProjects!AA469*$BD$230+  SummaryProjects!AA489*$BD$231+  SummaryProjects!AA509*$BD$232+  SummaryProjects!AA529*$BD$233+  SummaryProjects!AA549*$BD$234+  SummaryProjects!AA569*$BD$235+  SummaryProjects!AA589*$BD$236+  SummaryProjects!AA609*$BD$237,\"\"))","v":0},{"$f":"IF(AB259=\"\",0,IFERROR(SummaryProjects!AB29*$BD$208+ SummaryProjects!AB49*$BD$209+  SummaryProjects!AB69*$BD$210+  SummaryProjects!AB89*$BD$211+  SummaryProjects!AB109*$BD$212+  SummaryProjects!AB129*$BD$213+  SummaryProjects!AB149*$BD$214+  SummaryProjects!AB169*$BD$215+  SummaryProjects!AB189*$BD$216+  SummaryProjects!AB209*$BD$217+  SummaryProjects!AB229*$BD$218+  SummaryProjects!AB249*$BD$219+  SummaryProjects!AB269*$BD$220+  SummaryProjects!AB289*$BD$221+  SummaryProjects!AB309*$BD$222+  SummaryProjects!AB329*$BD$223+  SummaryProjects!AB349*$BD$224+  SummaryProjects!AB369*$BD$225+  SummaryProjects!AB389*$BD$226+  SummaryProjects!AB409*$BD$227+  SummaryProjects!AB429*$BD$228+  SummaryProjects!AB449*$BD$229+  SummaryProjects!AB469*$BD$230+  SummaryProjects!AB489*$BD$231+  SummaryProjects!AB509*$BD$232+  SummaryProjects!AB529*$BD$233+  SummaryProjects!AB549*$BD$234+  SummaryProjects!AB569*$BD$235+  SummaryProjects!AB589*$BD$236+  SummaryProjects!AB609*$BD$237,\"\"))","v":0},{"$f":"IF(AC259=\"\",0,IFERROR(SummaryProjects!AC29*$BD$208+ SummaryProjects!AC49*$BD$209+  SummaryProjects!AC69*$BD$210+  SummaryProjects!AC89*$BD$211+  SummaryProjects!AC109*$BD$212+  SummaryProjects!AC129*$BD$213+  SummaryProjects!AC149*$BD$214+  SummaryProjects!AC169*$BD$215+  SummaryProjects!AC189*$BD$216+  SummaryProjects!AC209*$BD$217+  SummaryProjects!AC229*$BD$218+  SummaryProjects!AC249*$BD$219+  SummaryProjects!AC269*$BD$220+  SummaryProjects!AC289*$BD$221+  SummaryProjects!AC309*$BD$222+  SummaryProjects!AC329*$BD$223+  SummaryProjects!AC349*$BD$224+  SummaryProjects!AC369*$BD$225+  SummaryProjects!AC389*$BD$226+  SummaryProjects!AC409*$BD$227+  SummaryProjects!AC429*$BD$228+  SummaryProjects!AC449*$BD$229+  SummaryProjects!AC469*$BD$230+  SummaryProjects!AC489*$BD$231+  SummaryProjects!AC509*$BD$232+  SummaryProjects!AC529*$BD$233+  SummaryProjects!AC549*$BD$234+  SummaryProjects!AC569*$BD$235+  SummaryProjects!AC589*$BD$236+  SummaryProjects!AC609*$BD$237,\"\"))","v":0},{"$f":"IF(AD259=\"\",0,IFERROR(SummaryProjects!AD29*$BD$208+ SummaryProjects!AD49*$BD$209+  SummaryProjects!AD69*$BD$210+  SummaryProjects!AD89*$BD$211+  SummaryProjects!AD109*$BD$212+  SummaryProjects!AD129*$BD$213+  SummaryProjects!AD149*$BD$214+  SummaryProjects!AD169*$BD$215+  SummaryProjects!AD189*$BD$216+  SummaryProjects!AD209*$BD$217+  SummaryProjects!AD229*$BD$218+  SummaryProjects!AD249*$BD$219+  SummaryProjects!AD269*$BD$220+  SummaryProjects!AD289*$BD$221+  SummaryProjects!AD309*$BD$222+  SummaryProjects!AD329*$BD$223+  SummaryProjects!AD349*$BD$224+  SummaryProjects!AD369*$BD$225+  SummaryProjects!AD389*$BD$226+  SummaryProjects!AD409*$BD$227+  SummaryProjects!AD429*$BD$228+  SummaryProjects!AD449*$BD$229+  SummaryProjects!AD469*$BD$230+  SummaryProjects!AD489*$BD$231+  SummaryProjects!AD509*$BD$232+  SummaryProjects!AD529*$BD$233+  SummaryProjects!AD549*$BD$234+  SummaryProjects!AD569*$BD$235+  SummaryProjects!AD589*$BD$236+  SummaryProjects!AD609*$BD$237,\"\"))","v":0},{"$f":"IF(AE259=\"\",0,IFERROR(SummaryProjects!AE29*$BD$208+ SummaryProjects!AE49*$BD$209+  SummaryProjects!AE69*$BD$210+  SummaryProjects!AE89*$BD$211+  SummaryProjects!AE109*$BD$212+  SummaryProjects!AE129*$BD$213+  SummaryProjects!AE149*$BD$214+  SummaryProjects!AE169*$BD$215+  SummaryProjects!AE189*$BD$216+  SummaryProjects!AE209*$BD$217+  SummaryProjects!AE229*$BD$218+  SummaryProjects!AE249*$BD$219+  SummaryProjects!AE269*$BD$220+  SummaryProjects!AE289*$BD$221+  SummaryProjects!AE309*$BD$222+  SummaryProjects!AE329*$BD$223+  SummaryProjects!AE349*$BD$224+  SummaryProjects!AE369*$BD$225+  SummaryProjects!AE389*$BD$226+  SummaryProjects!AE409*$BD$227+  SummaryProjects!AE429*$BD$228+  SummaryProjects!AE449*$BD$229+  SummaryProjects!AE469*$BD$230+  SummaryProjects!AE489*$BD$231+  SummaryProjects!AE509*$BD$232+  SummaryProjects!AE529*$BD$233+  SummaryProjects!AE549*$BD$234+  SummaryProjects!AE569*$BD$235+  SummaryProjects!AE589*$BD$236+  SummaryProjects!AE609*$BD$237,\"\"))","v":0},{"$f":"IF(AF259=\"\",0,IFERROR(SummaryProjects!AF29*$BD$208+ SummaryProjects!AF49*$BD$209+  SummaryProjects!AF69*$BD$210+  SummaryProjects!AF89*$BD$211+  SummaryProjects!AF109*$BD$212+  SummaryProjects!AF129*$BD$213+  SummaryProjects!AF149*$BD$214+  SummaryProjects!AF169*$BD$215+  SummaryProjects!AF189*$BD$216+  SummaryProjects!AF209*$BD$217+  SummaryProjects!AF229*$BD$218+  SummaryProjects!AF249*$BD$219+  SummaryProjects!AF269*$BD$220+  SummaryProjects!AF289*$BD$221+  SummaryProjects!AF309*$BD$222+  SummaryProjects!AF329*$BD$223+  SummaryProjects!AF349*$BD$224+  SummaryProjects!AF369*$BD$225+  SummaryProjects!AF389*$BD$226+  SummaryProjects!AF409*$BD$227+  SummaryProjects!AF429*$BD$228+  SummaryProjects!AF449*$BD$229+  SummaryProjects!AF469*$BD$230+  SummaryProjects!AF489*$BD$231+  SummaryProjects!AF509*$BD$232+  SummaryProjects!AF529*$BD$233+  SummaryProjects!AF549*$BD$234+  SummaryProjects!AF569*$BD$235+  SummaryProjects!AF589*$BD$236+  SummaryProjects!AF609*$BD$237,\"\"))","v":0},{"$f":"IF(AG259=\"\",0,IFERROR(SummaryProjects!AG29*$BD$208+ SummaryProjects!AG49*$BD$209+  SummaryProjects!AG69*$BD$210+  SummaryProjects!AG89*$BD$211+  SummaryProjects!AG109*$BD$212+  SummaryProjects!AG129*$BD$213+  SummaryProjects!AG149*$BD$214+  SummaryProjects!AG169*$BD$215+  SummaryProjects!AG189*$BD$216+  SummaryProjects!AG209*$BD$217+  SummaryProjects!AG229*$BD$218+  SummaryProjects!AG249*$BD$219+  SummaryProjects!AG269*$BD$220+  SummaryProjects!AG289*$BD$221+  SummaryProjects!AG309*$BD$222+  SummaryProjects!AG329*$BD$223+  SummaryProjects!AG349*$BD$224+  SummaryProjects!AG369*$BD$225+  SummaryProjects!AG389*$BD$226+  SummaryProjects!AG409*$BD$227+  SummaryProjects!AG429*$BD$228+  SummaryProjects!AG449*$BD$229+  SummaryProjects!AG469*$BD$230+  SummaryProjects!AG489*$BD$231+  SummaryProjects!AG509*$BD$232+  SummaryProjects!AG529*$BD$233+  SummaryProjects!AG549*$BD$234+  SummaryProjects!AG569*$BD$235+  SummaryProjects!AG589*$BD$236+  SummaryProjects!AG609*$BD$237,\"\"))","v":0},{"$f":"IF(AH259=\"\",0,IFERROR(SummaryProjects!AH29*$BD$208+ SummaryProjects!AH49*$BD$209+  SummaryProjects!AH69*$BD$210+  SummaryProjects!AH89*$BD$211+  SummaryProjects!AH109*$BD$212+  SummaryProjects!AH129*$BD$213+  SummaryProjects!AH149*$BD$214+  SummaryProjects!AH169*$BD$215+  SummaryProjects!AH189*$BD$216+  SummaryProjects!AH209*$BD$217+  SummaryProjects!AH229*$BD$218+  SummaryProjects!AH249*$BD$219+  SummaryProjects!AH269*$BD$220+  SummaryProjects!AH289*$BD$221+  SummaryProjects!AH309*$BD$222+  SummaryProjects!AH329*$BD$223+  SummaryProjects!AH349*$BD$224+  SummaryProjects!AH369*$BD$225+  SummaryProjects!AH389*$BD$226+  SummaryProjects!AH409*$BD$227+  SummaryProjects!AH429*$BD$228+  SummaryProjects!AH449*$BD$229+  SummaryProjects!AH469*$BD$230+  SummaryProjects!AH489*$BD$231+  SummaryProjects!AH509*$BD$232+  SummaryProjects!AH529*$BD$233+  SummaryProjects!AH549*$BD$234+  SummaryProjects!AH569*$BD$235+  SummaryProjects!AH589*$BD$236+  SummaryProjects!AH609*$BD$237,\"\"))","v":0},{"$f":"IF(AI259=\"\",0,IFERROR(SummaryProjects!AI29*$BD$208+ SummaryProjects!AI49*$BD$209+  SummaryProjects!AI69*$BD$210+  SummaryProjects!AI89*$BD$211+  SummaryProjects!AI109*$BD$212+  SummaryProjects!AI129*$BD$213+  SummaryProjects!AI149*$BD$214+  SummaryProjects!AI169*$BD$215+  SummaryProjects!AI189*$BD$216+  SummaryProjects!AI209*$BD$217+  SummaryProjects!AI229*$BD$218+  SummaryProjects!AI249*$BD$219+  SummaryProjects!AI269*$BD$220+  SummaryProjects!AI289*$BD$221+  SummaryProjects!AI309*$BD$222+  SummaryProjects!AI329*$BD$223+  SummaryProjects!AI349*$BD$224+  SummaryProjects!AI369*$BD$225+  SummaryProjects!AI389*$BD$226+  SummaryProjects!AI409*$BD$227+  SummaryProjects!AI429*$BD$228+  SummaryProjects!AI449*$BD$229+  SummaryProjects!AI469*$BD$230+  SummaryProjects!AI489*$BD$231+  SummaryProjects!AI509*$BD$232+  SummaryProjects!AI529*$BD$233+  SummaryProjects!AI549*$BD$234+  SummaryProjects!AI569*$BD$235+  SummaryProjects!AI589*$BD$236+  SummaryProjects!AI609*$BD$237,\"\"))","v":0},{"$f":"IF(AJ259=\"\",0,IFERROR(SummaryProjects!AJ29*$BD$208+ SummaryProjects!AJ49*$BD$209+  SummaryProjects!AJ69*$BD$210+  SummaryProjects!AJ89*$BD$211+  SummaryProjects!AJ109*$BD$212+  SummaryProjects!AJ129*$BD$213+  SummaryProjects!AJ149*$BD$214+  SummaryProjects!AJ169*$BD$215+  SummaryProjects!AJ189*$BD$216+  SummaryProjects!AJ209*$BD$217+  SummaryProjects!AJ229*$BD$218+  SummaryProjects!AJ249*$BD$219+  SummaryProjects!AJ269*$BD$220+  SummaryProjects!AJ289*$BD$221+  SummaryProjects!AJ309*$BD$222+  SummaryProjects!AJ329*$BD$223+  SummaryProjects!AJ349*$BD$224+  SummaryProjects!AJ369*$BD$225+  SummaryProjects!AJ389*$BD$226+  SummaryProjects!AJ409*$BD$227+  SummaryProjects!AJ429*$BD$228+  SummaryProjects!AJ449*$BD$229+  SummaryProjects!AJ469*$BD$230+  SummaryProjects!AJ489*$BD$231+  SummaryProjects!AJ509*$BD$232+  SummaryProjects!AJ529*$BD$233+  SummaryProjects!AJ549*$BD$234+  SummaryProjects!AJ569*$BD$235+  SummaryProjects!AJ589*$BD$236+  SummaryProjects!AJ609*$BD$237,\"\"))","v":0},{"$f":"IF(AK259=\"\",0,IFERROR(SummaryProjects!AK29*$BD$208+ SummaryProjects!AK49*$BD$209+  SummaryProjects!AK69*$BD$210+  SummaryProjects!AK89*$BD$211+  SummaryProjects!AK109*$BD$212+  SummaryProjects!AK129*$BD$213+  SummaryProjects!AK149*$BD$214+  SummaryProjects!AK169*$BD$215+  SummaryProjects!AK189*$BD$216+  SummaryProjects!AK209*$BD$217+  SummaryProjects!AK229*$BD$218+  SummaryProjects!AK249*$BD$219+  SummaryProjects!AK269*$BD$220+  SummaryProjects!AK289*$BD$221+  SummaryProjects!AK309*$BD$222+  SummaryProjects!AK329*$BD$223+  SummaryProjects!AK349*$BD$224+  SummaryProjects!AK369*$BD$225+  SummaryProjects!AK389*$BD$226+  SummaryProjects!AK409*$BD$227+  SummaryProjects!AK429*$BD$228+  SummaryProjects!AK449*$BD$229+  SummaryProjects!AK469*$BD$230+  SummaryProjects!AK489*$BD$231+  SummaryProjects!AK509*$BD$232+  SummaryProjects!AK529*$BD$233+  SummaryProjects!AK549*$BD$234+  SummaryProjects!AK569*$BD$235+  SummaryProjects!AK589*$BD$236+  SummaryProjects!AK609*$BD$237,\"\"))","v":0},{"$f":"IF(AL259=\"\",0,IFERROR(SummaryProjects!AL29*$BD$208+ SummaryProjects!AL49*$BD$209+  SummaryProjects!AL69*$BD$210+  SummaryProjects!AL89*$BD$211+  SummaryProjects!AL109*$BD$212+  SummaryProjects!AL129*$BD$213+  SummaryProjects!AL149*$BD$214+  SummaryProjects!AL169*$BD$215+  SummaryProjects!AL189*$BD$216+  SummaryProjects!AL209*$BD$217+  SummaryProjects!AL229*$BD$218+  SummaryProjects!AL249*$BD$219+  SummaryProjects!AL269*$BD$220+  SummaryProjects!AL289*$BD$221+  SummaryProjects!AL309*$BD$222+  SummaryProjects!AL329*$BD$223+  SummaryProjects!AL349*$BD$224+  SummaryProjects!AL369*$BD$225+  SummaryProjects!AL389*$BD$226+  SummaryProjects!AL409*$BD$227+  SummaryProjects!AL429*$BD$228+  SummaryProjects!AL449*$BD$229+  SummaryProjects!AL469*$BD$230+  SummaryProjects!AL489*$BD$231+  SummaryProjects!AL509*$BD$232+  SummaryProjects!AL529*$BD$233+  SummaryProjects!AL549*$BD$234+  SummaryProjects!AL569*$BD$235+  SummaryProjects!AL589*$BD$236+  SummaryProjects!AL609*$BD$237,\"\"))","v":0},{"$f":"IF(AM259=\"\",0,IFERROR(SummaryProjects!AM29*$BD$208+ SummaryProjects!AM49*$BD$209+  SummaryProjects!AM69*$BD$210+  SummaryProjects!AM89*$BD$211+  SummaryProjects!AM109*$BD$212+  SummaryProjects!AM129*$BD$213+  SummaryProjects!AM149*$BD$214+  SummaryProjects!AM169*$BD$215+  SummaryProjects!AM189*$BD$216+  SummaryProjects!AM209*$BD$217+  SummaryProjects!AM229*$BD$218+  SummaryProjects!AM249*$BD$219+  SummaryProjects!AM269*$BD$220+  SummaryProjects!AM289*$BD$221+  SummaryProjects!AM309*$BD$222+  SummaryProjects!AM329*$BD$223+  SummaryProjects!AM349*$BD$224+  SummaryProjects!AM369*$BD$225+  SummaryProjects!AM389*$BD$226+  SummaryProjects!AM409*$BD$227+  SummaryProjects!AM429*$BD$228+  SummaryProjects!AM449*$BD$229+  SummaryProjects!AM469*$BD$230+  SummaryProjects!AM489*$BD$231+  SummaryProjects!AM509*$BD$232+  SummaryProjects!AM529*$BD$233+  SummaryProjects!AM549*$BD$234+  SummaryProjects!AM569*$BD$235+  SummaryProjects!AM589*$BD$236+  SummaryProjects!AM609*$BD$237,\"\"))","v":0},{"$f":"IF(AN259=\"\",0,IFERROR(SummaryProjects!AN29*$BD$208+ SummaryProjects!AN49*$BD$209+  SummaryProjects!AN69*$BD$210+  SummaryProjects!AN89*$BD$211+  SummaryProjects!AN109*$BD$212+  SummaryProjects!AN129*$BD$213+  SummaryProjects!AN149*$BD$214+  SummaryProjects!AN169*$BD$215+  SummaryProjects!AN189*$BD$216+  SummaryProjects!AN209*$BD$217+  SummaryProjects!AN229*$BD$218+  SummaryProjects!AN249*$BD$219+  SummaryProjects!AN269*$BD$220+  SummaryProjects!AN289*$BD$221+  SummaryProjects!AN309*$BD$222+  SummaryProjects!AN329*$BD$223+  SummaryProjects!AN349*$BD$224+  SummaryProjects!AN369*$BD$225+  SummaryProjects!AN389*$BD$226+  SummaryProjects!AN409*$BD$227+  SummaryProjects!AN429*$BD$228+  SummaryProjects!AN449*$BD$229+  SummaryProjects!AN469*$BD$230+  SummaryProjects!AN489*$BD$231+  SummaryProjects!AN509*$BD$232+  SummaryProjects!AN529*$BD$233+  SummaryProjects!AN549*$BD$234+  SummaryProjects!AN569*$BD$235+  SummaryProjects!AN589*$BD$236+  SummaryProjects!AN609*$BD$237,\"\"))","v":0},{"$f":"IF(AO259=\"\",0,IFERROR(SummaryProjects!AO29*$BD$208+ SummaryProjects!AO49*$BD$209+  SummaryProjects!AO69*$BD$210+  SummaryProjects!AO89*$BD$211+  SummaryProjects!AO109*$BD$212+  SummaryProjects!AO129*$BD$213+  SummaryProjects!AO149*$BD$214+  SummaryProjects!AO169*$BD$215+  SummaryProjects!AO189*$BD$216+  SummaryProjects!AO209*$BD$217+  SummaryProjects!AO229*$BD$218+  SummaryProjects!AO249*$BD$219+  SummaryProjects!AO269*$BD$220+  SummaryProjects!AO289*$BD$221+  SummaryProjects!AO309*$BD$222+  SummaryProjects!AO329*$BD$223+  SummaryProjects!AO349*$BD$224+  SummaryProjects!AO369*$BD$225+  SummaryProjects!AO389*$BD$226+  SummaryProjects!AO409*$BD$227+  SummaryProjects!AO429*$BD$228+  SummaryProjects!AO449*$BD$229+  SummaryProjects!AO469*$BD$230+  SummaryProjects!AO489*$BD$231+  SummaryProjects!AO509*$BD$232+  SummaryProjects!AO529*$BD$233+  SummaryProjects!AO549*$BD$234+  SummaryProjects!AO569*$BD$235+  SummaryProjects!AO589*$BD$236+  SummaryProjects!AO609*$BD$237,\"\"))","v":0},{"$f":"IF(AP259=\"\",0,IFERROR(SummaryProjects!AP29*$BD$208+ SummaryProjects!AP49*$BD$209+  SummaryProjects!AP69*$BD$210+  SummaryProjects!AP89*$BD$211+  SummaryProjects!AP109*$BD$212+  SummaryProjects!AP129*$BD$213+  SummaryProjects!AP149*$BD$214+  SummaryProjects!AP169*$BD$215+  SummaryProjects!AP189*$BD$216+  SummaryProjects!AP209*$BD$217+  SummaryProjects!AP229*$BD$218+  SummaryProjects!AP249*$BD$219+  SummaryProjects!AP269*$BD$220+  SummaryProjects!AP289*$BD$221+  SummaryProjects!AP309*$BD$222+  SummaryProjects!AP329*$BD$223+  SummaryProjects!AP349*$BD$224+  SummaryProjects!AP369*$BD$225+  SummaryProjects!AP389*$BD$226+  SummaryProjects!AP409*$BD$227+  SummaryProjects!AP429*$BD$228+  SummaryProjects!AP449*$BD$229+  SummaryProjects!AP469*$BD$230+  SummaryProjects!AP489*$BD$231+  SummaryProjects!AP509*$BD$232+  SummaryProjects!AP529*$BD$233+  SummaryProjects!AP549*$BD$234+  SummaryProjects!AP569*$BD$235+  SummaryProjects!AP589*$BD$236+  SummaryProjects!AP609*$BD$237,\"\"))","v":0},{"$f":"IF(AQ259=\"\",0,IFERROR(SummaryProjects!AQ29*$BD$208+ SummaryProjects!AQ49*$BD$209+  SummaryProjects!AQ69*$BD$210+  SummaryProjects!AQ89*$BD$211+  SummaryProjects!AQ109*$BD$212+  SummaryProjects!AQ129*$BD$213+  SummaryProjects!AQ149*$BD$214+  SummaryProjects!AQ169*$BD$215+  SummaryProjects!AQ189*$BD$216+  SummaryProjects!AQ209*$BD$217+  SummaryProjects!AQ229*$BD$218+  SummaryProjects!AQ249*$BD$219+  SummaryProjects!AQ269*$BD$220+  SummaryProjects!AQ289*$BD$221+  SummaryProjects!AQ309*$BD$222+  SummaryProjects!AQ329*$BD$223+  SummaryProjects!AQ349*$BD$224+  SummaryProjects!AQ369*$BD$225+  SummaryProjects!AQ389*$BD$226+  SummaryProjects!AQ409*$BD$227+  SummaryProjects!AQ429*$BD$228+  SummaryProjects!AQ449*$BD$229+  SummaryProjects!AQ469*$BD$230+  SummaryProjects!AQ489*$BD$231+  SummaryProjects!AQ509*$BD$232+  SummaryProjects!AQ529*$BD$233+  SummaryProjects!AQ549*$BD$234+  SummaryProjects!AQ569*$BD$235+  SummaryProjects!AQ589*$BD$236+  SummaryProjects!AQ609*$BD$237,\"\"))","v":0},{"$f":"IF(AR259=\"\",0,IFERROR(SummaryProjects!AR29*$BD$208+ SummaryProjects!AR49*$BD$209+  SummaryProjects!AR69*$BD$210+  SummaryProjects!AR89*$BD$211+  SummaryProjects!AR109*$BD$212+  SummaryProjects!AR129*$BD$213+  SummaryProjects!AR149*$BD$214+  SummaryProjects!AR169*$BD$215+  SummaryProjects!AR189*$BD$216+  SummaryProjects!AR209*$BD$217+  SummaryProjects!AR229*$BD$218+  SummaryProjects!AR249*$BD$219+  SummaryProjects!AR269*$BD$220+  SummaryProjects!AR289*$BD$221+  SummaryProjects!AR309*$BD$222+  SummaryProjects!AR329*$BD$223+  SummaryProjects!AR349*$BD$224+  SummaryProjects!AR369*$BD$225+  SummaryProjects!AR389*$BD$226+  SummaryProjects!AR409*$BD$227+  SummaryProjects!AR429*$BD$228+  SummaryProjects!AR449*$BD$229+  SummaryProjects!AR469*$BD$230+  SummaryProjects!AR489*$BD$231+  SummaryProjects!AR509*$BD$232+  SummaryProjects!AR529*$BD$233+  SummaryProjects!AR549*$BD$234+  SummaryProjects!AR569*$BD$235+  SummaryProjects!AR589*$BD$236+  SummaryProjects!AR609*$BD$237,\"\"))","v":0},{"$f":"IF(AS259=\"\",0,IFERROR(SummaryProjects!AS29*$BD$208+ SummaryProjects!AS49*$BD$209+  SummaryProjects!AS69*$BD$210+  SummaryProjects!AS89*$BD$211+  SummaryProjects!AS109*$BD$212+  SummaryProjects!AS129*$BD$213+  SummaryProjects!AS149*$BD$214+  SummaryProjects!AS169*$BD$215+  SummaryProjects!AS189*$BD$216+  SummaryProjects!AS209*$BD$217+  SummaryProjects!AS229*$BD$218+  SummaryProjects!AS249*$BD$219+  SummaryProjects!AS269*$BD$220+  SummaryProjects!AS289*$BD$221+  SummaryProjects!AS309*$BD$222+  SummaryProjects!AS329*$BD$223+  SummaryProjects!AS349*$BD$224+  SummaryProjects!AS369*$BD$225+  SummaryProjects!AS389*$BD$226+  SummaryProjects!AS409*$BD$227+  SummaryProjects!AS429*$BD$228+  SummaryProjects!AS449*$BD$229+  SummaryProjects!AS469*$BD$230+  SummaryProjects!AS489*$BD$231+  SummaryProjects!AS509*$BD$232+  SummaryProjects!AS529*$BD$233+  SummaryProjects!AS549*$BD$234+  SummaryProjects!AS569*$BD$235+  SummaryProjects!AS589*$BD$236+  SummaryProjects!AS609*$BD$237,\"\"))","v":0},{"$f":"IF(AT259=\"\",0,IFERROR(SummaryProjects!AT29*$BD$208+ SummaryProjects!AT49*$BD$209+  SummaryProjects!AT69*$BD$210+  SummaryProjects!AT89*$BD$211+  SummaryProjects!AT109*$BD$212+  SummaryProjects!AT129*$BD$213+  SummaryProjects!AT149*$BD$214+  SummaryProjects!AT169*$BD$215+  SummaryProjects!AT189*$BD$216+  SummaryProjects!AT209*$BD$217+  SummaryProjects!AT229*$BD$218+  SummaryProjects!AT249*$BD$219+  SummaryProjects!AT269*$BD$220+  SummaryProjects!AT289*$BD$221+  SummaryProjects!AT309*$BD$222+  SummaryProjects!AT329*$BD$223+  SummaryProjects!AT349*$BD$224+  SummaryProjects!AT369*$BD$225+  SummaryProjects!AT389*$BD$226+  SummaryProjects!AT409*$BD$227+  SummaryProjects!AT429*$BD$228+  SummaryProjects!AT449*$BD$229+  SummaryProjects!AT469*$BD$230+  SummaryProjects!AT489*$BD$231+  SummaryProjects!AT509*$BD$232+  SummaryProjects!AT529*$BD$233+  SummaryProjects!AT549*$BD$234+  SummaryProjects!AT569*$BD$235+  SummaryProjects!AT589*$BD$236+  SummaryProjects!AT609*$BD$237,\"\"))","v":0},{"$f":"IF(AU259=\"\",0,IFERROR(SummaryProjects!AU29*$BD$208+ SummaryProjects!AU49*$BD$209+  SummaryProjects!AU69*$BD$210+  SummaryProjects!AU89*$BD$211+  SummaryProjects!AU109*$BD$212+  SummaryProjects!AU129*$BD$213+  SummaryProjects!AU149*$BD$214+  SummaryProjects!AU169*$BD$215+  SummaryProjects!AU189*$BD$216+  SummaryProjects!AU209*$BD$217+  SummaryProjects!AU229*$BD$218+  SummaryProjects!AU249*$BD$219+  SummaryProjects!AU269*$BD$220+  SummaryProjects!AU289*$BD$221+  SummaryProjects!AU309*$BD$222+  SummaryProjects!AU329*$BD$223+  SummaryProjects!AU349*$BD$224+  SummaryProjects!AU369*$BD$225+  SummaryProjects!AU389*$BD$226+  SummaryProjects!AU409*$BD$227+  SummaryProjects!AU429*$BD$228+  SummaryProjects!AU449*$BD$229+  SummaryProjects!AU469*$BD$230+  SummaryProjects!AU489*$BD$231+  SummaryProjects!AU509*$BD$232+  SummaryProjects!AU529*$BD$233+  SummaryProjects!AU549*$BD$234+  SummaryProjects!AU569*$BD$235+  SummaryProjects!AU589*$BD$236+  SummaryProjects!AU609*$BD$237,\"\"))","v":0},{"$f":"IF(AV259=\"\",0,IFERROR(SummaryProjects!AV29*$BD$208+ SummaryProjects!AV49*$BD$209+  SummaryProjects!AV69*$BD$210+  SummaryProjects!AV89*$BD$211+  SummaryProjects!AV109*$BD$212+  SummaryProjects!AV129*$BD$213+  SummaryProjects!AV149*$BD$214+  SummaryProjects!AV169*$BD$215+  SummaryProjects!AV189*$BD$216+  SummaryProjects!AV209*$BD$217+  SummaryProjects!AV229*$BD$218+  SummaryProjects!AV249*$BD$219+  SummaryProjects!AV269*$BD$220+  SummaryProjects!AV289*$BD$221+  SummaryProjects!AV309*$BD$222+  SummaryProjects!AV329*$BD$223+  SummaryProjects!AV349*$BD$224+  SummaryProjects!AV369*$BD$225+  SummaryProjects!AV389*$BD$226+  SummaryProjects!AV409*$BD$227+  SummaryProjects!AV429*$BD$228+  SummaryProjects!AV449*$BD$229+  SummaryProjects!AV469*$BD$230+  SummaryProjects!AV489*$BD$231+  SummaryProjects!AV509*$BD$232+  SummaryProjects!AV529*$BD$233+  SummaryProjects!AV549*$BD$234+  SummaryProjects!AV569*$BD$235+  SummaryProjects!AV589*$BD$236+  SummaryProjects!AV609*$BD$237,\"\"))","v":0},{"$f":"IF(AW259=\"\",0,IFERROR(SummaryProjects!AW29*$BD$208+ SummaryProjects!AW49*$BD$209+  SummaryProjects!AW69*$BD$210+  SummaryProjects!AW89*$BD$211+  SummaryProjects!AW109*$BD$212+  SummaryProjects!AW129*$BD$213+  SummaryProjects!AW149*$BD$214+  SummaryProjects!AW169*$BD$215+  SummaryProjects!AW189*$BD$216+  SummaryProjects!AW209*$BD$217+  SummaryProjects!AW229*$BD$218+  SummaryProjects!AW249*$BD$219+  SummaryProjects!AW269*$BD$220+  SummaryProjects!AW289*$BD$221+  SummaryProjects!AW309*$BD$222+  SummaryProjects!AW329*$BD$223+  SummaryProjects!AW349*$BD$224+  SummaryProjects!AW369*$BD$225+  SummaryProjects!AW389*$BD$226+  SummaryProjects!AW409*$BD$227+  SummaryProjects!AW429*$BD$228+  SummaryProjects!AW449*$BD$229+  SummaryProjects!AW469*$BD$230+  SummaryProjects!AW489*$BD$231+  SummaryProjects!AW509*$BD$232+  SummaryProjects!AW529*$BD$233+  SummaryProjects!AW549*$BD$234+  SummaryProjects!AW569*$BD$235+  SummaryProjects!AW589*$BD$236+  SummaryProjects!AW609*$BD$237,\"\"))","v":0},{"$f":"IF(AX259=\"\",0,IFERROR(SummaryProjects!AX29*$BD$208+ SummaryProjects!AX49*$BD$209+  SummaryProjects!AX69*$BD$210+  SummaryProjects!AX89*$BD$211+  SummaryProjects!AX109*$BD$212+  SummaryProjects!AX129*$BD$213+  SummaryProjects!AX149*$BD$214+  SummaryProjects!AX169*$BD$215+  SummaryProjects!AX189*$BD$216+  SummaryProjects!AX209*$BD$217+  SummaryProjects!AX229*$BD$218+  SummaryProjects!AX249*$BD$219+  SummaryProjects!AX269*$BD$220+  SummaryProjects!AX289*$BD$221+  SummaryProjects!AX309*$BD$222+  SummaryProjects!AX329*$BD$223+  SummaryProjects!AX349*$BD$224+  SummaryProjects!AX369*$BD$225+  SummaryProjects!AX389*$BD$226+  SummaryProjects!AX409*$BD$227+  SummaryProjects!AX429*$BD$228+  SummaryProjects!AX449*$BD$229+  SummaryProjects!AX469*$BD$230+  SummaryProjects!AX489*$BD$231+  SummaryProjects!AX509*$BD$232+  SummaryProjects!AX529*$BD$233+  SummaryProjects!AX549*$BD$234+  SummaryProjects!AX569*$BD$235+  SummaryProjects!AX589*$BD$236+  SummaryProjects!AX609*$BD$237,\"\"))","v":0},{"$f":"IF(AY259=\"\",0,IFERROR(SummaryProjects!AY29*$BD$208+ SummaryProjects!AY49*$BD$209+  SummaryProjects!AY69*$BD$210+  SummaryProjects!AY89*$BD$211+  SummaryProjects!AY109*$BD$212+  SummaryProjects!AY129*$BD$213+  SummaryProjects!AY149*$BD$214+  SummaryProjects!AY169*$BD$215+  SummaryProjects!AY189*$BD$216+  SummaryProjects!AY209*$BD$217+  SummaryProjects!AY229*$BD$218+  SummaryProjects!AY249*$BD$219+  SummaryProjects!AY269*$BD$220+  SummaryProjects!AY289*$BD$221+  SummaryProjects!AY309*$BD$222+  SummaryProjects!AY329*$BD$223+  SummaryProjects!AY349*$BD$224+  SummaryProjects!AY369*$BD$225+  SummaryProjects!AY389*$BD$226+  SummaryProjects!AY409*$BD$227+  SummaryProjects!AY429*$BD$228+  SummaryProjects!AY449*$BD$229+  SummaryProjects!AY469*$BD$230+  SummaryProjects!AY489*$BD$231+  SummaryProjects!AY509*$BD$232+  SummaryProjects!AY529*$BD$233+  SummaryProjects!AY549*$BD$234+  SummaryProjects!AY569*$BD$235+  SummaryProjects!AY589*$BD$236+  SummaryProjects!AY609*$BD$237,\"\"))","v":0},{"$f":"IF(AZ259=\"\",0,IFERROR(SummaryProjects!AZ29*$BD$208+ SummaryProjects!AZ49*$BD$209+  SummaryProjects!AZ69*$BD$210+  SummaryProjects!AZ89*$BD$211+  SummaryProjects!AZ109*$BD$212+  SummaryProjects!AZ129*$BD$213+  SummaryProjects!AZ149*$BD$214+  SummaryProjects!AZ169*$BD$215+  SummaryProjects!AZ189*$BD$216+  SummaryProjects!AZ209*$BD$217+  SummaryProjects!AZ229*$BD$218+  SummaryProjects!AZ249*$BD$219+  SummaryProjects!AZ269*$BD$220+  SummaryProjects!AZ289*$BD$221+  SummaryProjects!AZ309*$BD$222+  SummaryProjects!AZ329*$BD$223+  SummaryProjects!AZ349*$BD$224+  SummaryProjects!AZ369*$BD$225+  SummaryProjects!AZ389*$BD$226+  SummaryProjects!AZ409*$BD$227+  SummaryProjects!AZ429*$BD$228+  SummaryProjects!AZ449*$BD$229+  SummaryProjects!AZ469*$BD$230+  SummaryProjects!AZ489*$BD$231+  SummaryProjects!AZ509*$BD$232+  SummaryProjects!AZ529*$BD$233+  SummaryProjects!AZ549*$BD$234+  SummaryProjects!AZ569*$BD$235+  SummaryProjects!AZ589*$BD$236+  SummaryProjects!AZ609*$BD$237,\"\"))","v":0},null,null,10,0,"","P10",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG216, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Debt guarantee (stock with shock)",null,{"$f":"IF(C260=\"\",0,IFERROR(SummaryProjects!C30*$BD$208+SummaryProjects!C50*$BD$209+SummaryProjects!C70*$BD$210+SummaryProjects!C90*$BD$211+SummaryProjects!C110*$BD$212+SummaryProjects!C130*$BD$213+SummaryProjects!C150*$BD$214+SummaryProjects!C170*$BD$215+SummaryProjects!C190*$BD$216+SummaryProjects!C210*$BD$217+SummaryProjects!C230*$BD$218+SummaryProjects!C250*$BD$219+SummaryProjects!C270*$BD$220+SummaryProjects!C290*$BD$221+SummaryProjects!C310*$BD$222+SummaryProjects!C330*$BD$223+SummaryProjects!C350*$BD$224+SummaryProjects!C370*$BD$225+SummaryProjects!C390*$BD$226+SummaryProjects!C410*$BD$227+SummaryProjects!C430*$BD$228+SummaryProjects!C450*$BD$229+SummaryProjects!C470*$BD$230+SummaryProjects!C490*$BD$231+SummaryProjects!C510*$BD$232+SummaryProjects!C530*$BD$233+SummaryProjects!C550*$BD$234+SummaryProjects!C570*$BD$235+SummaryProjects!C590*$BD$236+SummaryProjects!C610*$BD$237,\"\"))","v":0},{"$f":"IF(D260=\"\",0,IFERROR(SummaryProjects!D30*$BD$208+SummaryProjects!D50*$BD$209+SummaryProjects!D70*$BD$210+SummaryProjects!D90*$BD$211+SummaryProjects!D110*$BD$212+SummaryProjects!D130*$BD$213+SummaryProjects!D150*$BD$214+SummaryProjects!D170*$BD$215+SummaryProjects!D190*$BD$216+SummaryProjects!D210*$BD$217+SummaryProjects!D230*$BD$218+SummaryProjects!D250*$BD$219+SummaryProjects!D270*$BD$220+SummaryProjects!D290*$BD$221+SummaryProjects!D310*$BD$222+SummaryProjects!D330*$BD$223+SummaryProjects!D350*$BD$224+SummaryProjects!D370*$BD$225+SummaryProjects!D390*$BD$226+SummaryProjects!D410*$BD$227+SummaryProjects!D430*$BD$228+SummaryProjects!D450*$BD$229+SummaryProjects!D470*$BD$230+SummaryProjects!D490*$BD$231+SummaryProjects!D510*$BD$232+SummaryProjects!D530*$BD$233+SummaryProjects!D550*$BD$234+SummaryProjects!D570*$BD$235+SummaryProjects!D590*$BD$236+SummaryProjects!D610*$BD$237,\"\"))","v":0},{"$f":"IF(E260=\"\",0,IFERROR(SummaryProjects!E30*$BD$208+SummaryProjects!E50*$BD$209+SummaryProjects!E70*$BD$210+SummaryProjects!E90*$BD$211+SummaryProjects!E110*$BD$212+SummaryProjects!E130*$BD$213+SummaryProjects!E150*$BD$214+SummaryProjects!E170*$BD$215+SummaryProjects!E190*$BD$216+SummaryProjects!E210*$BD$217+SummaryProjects!E230*$BD$218+SummaryProjects!E250*$BD$219+SummaryProjects!E270*$BD$220+SummaryProjects!E290*$BD$221+SummaryProjects!E310*$BD$222+SummaryProjects!E330*$BD$223+SummaryProjects!E350*$BD$224+SummaryProjects!E370*$BD$225+SummaryProjects!E390*$BD$226+SummaryProjects!E410*$BD$227+SummaryProjects!E430*$BD$228+SummaryProjects!E450*$BD$229+SummaryProjects!E470*$BD$230+SummaryProjects!E490*$BD$231+SummaryProjects!E510*$BD$232+SummaryProjects!E530*$BD$233+SummaryProjects!E550*$BD$234+SummaryProjects!E570*$BD$235+SummaryProjects!E590*$BD$236+SummaryProjects!E610*$BD$237,\"\"))","v":0},{"$f":"IF(F260=\"\",0,IFERROR(SummaryProjects!F30*$BD$208+SummaryProjects!F50*$BD$209+SummaryProjects!F70*$BD$210+SummaryProjects!F90*$BD$211+SummaryProjects!F110*$BD$212+SummaryProjects!F130*$BD$213+SummaryProjects!F150*$BD$214+SummaryProjects!F170*$BD$215+SummaryProjects!F190*$BD$216+SummaryProjects!F210*$BD$217+SummaryProjects!F230*$BD$218+SummaryProjects!F250*$BD$219+SummaryProjects!F270*$BD$220+SummaryProjects!F290*$BD$221+SummaryProjects!F310*$BD$222+SummaryProjects!F330*$BD$223+SummaryProjects!F350*$BD$224+SummaryProjects!F370*$BD$225+SummaryProjects!F390*$BD$226+SummaryProjects!F410*$BD$227+SummaryProjects!F430*$BD$228+SummaryProjects!F450*$BD$229+SummaryProjects!F470*$BD$230+SummaryProjects!F490*$BD$231+SummaryProjects!F510*$BD$232+SummaryProjects!F530*$BD$233+SummaryProjects!F550*$BD$234+SummaryProjects!F570*$BD$235+SummaryProjects!F590*$BD$236+SummaryProjects!F610*$BD$237,\"\"))","v":0},{"$f":"IF(G260=\"\",0,IFERROR(SummaryProjects!G30*$BD$208+SummaryProjects!G50*$BD$209+SummaryProjects!G70*$BD$210+SummaryProjects!G90*$BD$211+SummaryProjects!G110*$BD$212+SummaryProjects!G130*$BD$213+SummaryProjects!G150*$BD$214+SummaryProjects!G170*$BD$215+SummaryProjects!G190*$BD$216+SummaryProjects!G210*$BD$217+SummaryProjects!G230*$BD$218+SummaryProjects!G250*$BD$219+SummaryProjects!G270*$BD$220+SummaryProjects!G290*$BD$221+SummaryProjects!G310*$BD$222+SummaryProjects!G330*$BD$223+SummaryProjects!G350*$BD$224+SummaryProjects!G370*$BD$225+SummaryProjects!G390*$BD$226+SummaryProjects!G410*$BD$227+SummaryProjects!G430*$BD$228+SummaryProjects!G450*$BD$229+SummaryProjects!G470*$BD$230+SummaryProjects!G490*$BD$231+SummaryProjects!G510*$BD$232+SummaryProjects!G530*$BD$233+SummaryProjects!G550*$BD$234+SummaryProjects!G570*$BD$235+SummaryProjects!G590*$BD$236+SummaryProjects!G610*$BD$237,\"\"))","v":0},{"$f":"IF(H260=\"\",0,IFERROR(SummaryProjects!H30*$BD$208+SummaryProjects!H50*$BD$209+SummaryProjects!H70*$BD$210+SummaryProjects!H90*$BD$211+SummaryProjects!H110*$BD$212+SummaryProjects!H130*$BD$213+SummaryProjects!H150*$BD$214+SummaryProjects!H170*$BD$215+SummaryProjects!H190*$BD$216+SummaryProjects!H210*$BD$217+SummaryProjects!H230*$BD$218+SummaryProjects!H250*$BD$219+SummaryProjects!H270*$BD$220+SummaryProjects!H290*$BD$221+SummaryProjects!H310*$BD$222+SummaryProjects!H330*$BD$223+SummaryProjects!H350*$BD$224+SummaryProjects!H370*$BD$225+SummaryProjects!H390*$BD$226+SummaryProjects!H410*$BD$227+SummaryProjects!H430*$BD$228+SummaryProjects!H450*$BD$229+SummaryProjects!H470*$BD$230+SummaryProjects!H490*$BD$231+SummaryProjects!H510*$BD$232+SummaryProjects!H530*$BD$233+SummaryProjects!H550*$BD$234+SummaryProjects!H570*$BD$235+SummaryProjects!H590*$BD$236+SummaryProjects!H610*$BD$237,\"\"))","v":0},{"$f":"IF(I260=\"\",0,IFERROR(SummaryProjects!I30*$BD$208+SummaryProjects!I50*$BD$209+SummaryProjects!I70*$BD$210+SummaryProjects!I90*$BD$211+SummaryProjects!I110*$BD$212+SummaryProjects!I130*$BD$213+SummaryProjects!I150*$BD$214+SummaryProjects!I170*$BD$215+SummaryProjects!I190*$BD$216+SummaryProjects!I210*$BD$217+SummaryProjects!I230*$BD$218+SummaryProjects!I250*$BD$219+SummaryProjects!I270*$BD$220+SummaryProjects!I290*$BD$221+SummaryProjects!I310*$BD$222+SummaryProjects!I330*$BD$223+SummaryProjects!I350*$BD$224+SummaryProjects!I370*$BD$225+SummaryProjects!I390*$BD$226+SummaryProjects!I410*$BD$227+SummaryProjects!I430*$BD$228+SummaryProjects!I450*$BD$229+SummaryProjects!I470*$BD$230+SummaryProjects!I490*$BD$231+SummaryProjects!I510*$BD$232+SummaryProjects!I530*$BD$233+SummaryProjects!I550*$BD$234+SummaryProjects!I570*$BD$235+SummaryProjects!I590*$BD$236+SummaryProjects!I610*$BD$237,\"\"))","v":0},{"$f":"IF(J260=\"\",0,IFERROR(SummaryProjects!J30*$BD$208+SummaryProjects!J50*$BD$209+SummaryProjects!J70*$BD$210+SummaryProjects!J90*$BD$211+SummaryProjects!J110*$BD$212+SummaryProjects!J130*$BD$213+SummaryProjects!J150*$BD$214+SummaryProjects!J170*$BD$215+SummaryProjects!J190*$BD$216+SummaryProjects!J210*$BD$217+SummaryProjects!J230*$BD$218+SummaryProjects!J250*$BD$219+SummaryProjects!J270*$BD$220+SummaryProjects!J290*$BD$221+SummaryProjects!J310*$BD$222+SummaryProjects!J330*$BD$223+SummaryProjects!J350*$BD$224+SummaryProjects!J370*$BD$225+SummaryProjects!J390*$BD$226+SummaryProjects!J410*$BD$227+SummaryProjects!J430*$BD$228+SummaryProjects!J450*$BD$229+SummaryProjects!J470*$BD$230+SummaryProjects!J490*$BD$231+SummaryProjects!J510*$BD$232+SummaryProjects!J530*$BD$233+SummaryProjects!J550*$BD$234+SummaryProjects!J570*$BD$235+SummaryProjects!J590*$BD$236+SummaryProjects!J610*$BD$237,\"\"))","v":0},{"$f":"IF(K260=\"\",0,IFERROR(SummaryProjects!K30*$BD$208+SummaryProjects!K50*$BD$209+SummaryProjects!K70*$BD$210+SummaryProjects!K90*$BD$211+SummaryProjects!K110*$BD$212+SummaryProjects!K130*$BD$213+SummaryProjects!K150*$BD$214+SummaryProjects!K170*$BD$215+SummaryProjects!K190*$BD$216+SummaryProjects!K210*$BD$217+SummaryProjects!K230*$BD$218+SummaryProjects!K250*$BD$219+SummaryProjects!K270*$BD$220+SummaryProjects!K290*$BD$221+SummaryProjects!K310*$BD$222+SummaryProjects!K330*$BD$223+SummaryProjects!K350*$BD$224+SummaryProjects!K370*$BD$225+SummaryProjects!K390*$BD$226+SummaryProjects!K410*$BD$227+SummaryProjects!K430*$BD$228+SummaryProjects!K450*$BD$229+SummaryProjects!K470*$BD$230+SummaryProjects!K490*$BD$231+SummaryProjects!K510*$BD$232+SummaryProjects!K530*$BD$233+SummaryProjects!K550*$BD$234+SummaryProjects!K570*$BD$235+SummaryProjects!K590*$BD$236+SummaryProjects!K610*$BD$237,\"\"))","v":0},{"$f":"IF(L260=\"\",0,IFERROR(SummaryProjects!L30*$BD$208+SummaryProjects!L50*$BD$209+SummaryProjects!L70*$BD$210+SummaryProjects!L90*$BD$211+SummaryProjects!L110*$BD$212+SummaryProjects!L130*$BD$213+SummaryProjects!L150*$BD$214+SummaryProjects!L170*$BD$215+SummaryProjects!L190*$BD$216+SummaryProjects!L210*$BD$217+SummaryProjects!L230*$BD$218+SummaryProjects!L250*$BD$219+SummaryProjects!L270*$BD$220+SummaryProjects!L290*$BD$221+SummaryProjects!L310*$BD$222+SummaryProjects!L330*$BD$223+SummaryProjects!L350*$BD$224+SummaryProjects!L370*$BD$225+SummaryProjects!L390*$BD$226+SummaryProjects!L410*$BD$227+SummaryProjects!L430*$BD$228+SummaryProjects!L450*$BD$229+SummaryProjects!L470*$BD$230+SummaryProjects!L490*$BD$231+SummaryProjects!L510*$BD$232+SummaryProjects!L530*$BD$233+SummaryProjects!L550*$BD$234+SummaryProjects!L570*$BD$235+SummaryProjects!L590*$BD$236+SummaryProjects!L610*$BD$237,\"\"))","v":0},{"$f":"IF(M260=\"\",0,IFERROR(SummaryProjects!M30*$BD$208+SummaryProjects!M50*$BD$209+SummaryProjects!M70*$BD$210+SummaryProjects!M90*$BD$211+SummaryProjects!M110*$BD$212+SummaryProjects!M130*$BD$213+SummaryProjects!M150*$BD$214+SummaryProjects!M170*$BD$215+SummaryProjects!M190*$BD$216+SummaryProjects!M210*$BD$217+SummaryProjects!M230*$BD$218+SummaryProjects!M250*$BD$219+SummaryProjects!M270*$BD$220+SummaryProjects!M290*$BD$221+SummaryProjects!M310*$BD$222+SummaryProjects!M330*$BD$223+SummaryProjects!M350*$BD$224+SummaryProjects!M370*$BD$225+SummaryProjects!M390*$BD$226+SummaryProjects!M410*$BD$227+SummaryProjects!M430*$BD$228+SummaryProjects!M450*$BD$229+SummaryProjects!M470*$BD$230+SummaryProjects!M490*$BD$231+SummaryProjects!M510*$BD$232+SummaryProjects!M530*$BD$233+SummaryProjects!M550*$BD$234+SummaryProjects!M570*$BD$235+SummaryProjects!M590*$BD$236+SummaryProjects!M610*$BD$237,\"\"))","v":0},{"$f":"IF(N260=\"\",0,IFERROR(SummaryProjects!N30*$BD$208+SummaryProjects!N50*$BD$209+SummaryProjects!N70*$BD$210+SummaryProjects!N90*$BD$211+SummaryProjects!N110*$BD$212+SummaryProjects!N130*$BD$213+SummaryProjects!N150*$BD$214+SummaryProjects!N170*$BD$215+SummaryProjects!N190*$BD$216+SummaryProjects!N210*$BD$217+SummaryProjects!N230*$BD$218+SummaryProjects!N250*$BD$219+SummaryProjects!N270*$BD$220+SummaryProjects!N290*$BD$221+SummaryProjects!N310*$BD$222+SummaryProjects!N330*$BD$223+SummaryProjects!N350*$BD$224+SummaryProjects!N370*$BD$225+SummaryProjects!N390*$BD$226+SummaryProjects!N410*$BD$227+SummaryProjects!N430*$BD$228+SummaryProjects!N450*$BD$229+SummaryProjects!N470*$BD$230+SummaryProjects!N490*$BD$231+SummaryProjects!N510*$BD$232+SummaryProjects!N530*$BD$233+SummaryProjects!N550*$BD$234+SummaryProjects!N570*$BD$235+SummaryProjects!N590*$BD$236+SummaryProjects!N610*$BD$237,\"\"))","v":0},{"$f":"IF(O260=\"\",0,IFERROR(SummaryProjects!O30*$BD$208+SummaryProjects!O50*$BD$209+SummaryProjects!O70*$BD$210+SummaryProjects!O90*$BD$211+SummaryProjects!O110*$BD$212+SummaryProjects!O130*$BD$213+SummaryProjects!O150*$BD$214+SummaryProjects!O170*$BD$215+SummaryProjects!O190*$BD$216+SummaryProjects!O210*$BD$217+SummaryProjects!O230*$BD$218+SummaryProjects!O250*$BD$219+SummaryProjects!O270*$BD$220+SummaryProjects!O290*$BD$221+SummaryProjects!O310*$BD$222+SummaryProjects!O330*$BD$223+SummaryProjects!O350*$BD$224+SummaryProjects!O370*$BD$225+SummaryProjects!O390*$BD$226+SummaryProjects!O410*$BD$227+SummaryProjects!O430*$BD$228+SummaryProjects!O450*$BD$229+SummaryProjects!O470*$BD$230+SummaryProjects!O490*$BD$231+SummaryProjects!O510*$BD$232+SummaryProjects!O530*$BD$233+SummaryProjects!O550*$BD$234+SummaryProjects!O570*$BD$235+SummaryProjects!O590*$BD$236+SummaryProjects!O610*$BD$237,\"\"))","v":0},{"$f":"IF(P260=\"\",0,IFERROR(SummaryProjects!P30*$BD$208+SummaryProjects!P50*$BD$209+SummaryProjects!P70*$BD$210+SummaryProjects!P90*$BD$211+SummaryProjects!P110*$BD$212+SummaryProjects!P130*$BD$213+SummaryProjects!P150*$BD$214+SummaryProjects!P170*$BD$215+SummaryProjects!P190*$BD$216+SummaryProjects!P210*$BD$217+SummaryProjects!P230*$BD$218+SummaryProjects!P250*$BD$219+SummaryProjects!P270*$BD$220+SummaryProjects!P290*$BD$221+SummaryProjects!P310*$BD$222+SummaryProjects!P330*$BD$223+SummaryProjects!P350*$BD$224+SummaryProjects!P370*$BD$225+SummaryProjects!P390*$BD$226+SummaryProjects!P410*$BD$227+SummaryProjects!P430*$BD$228+SummaryProjects!P450*$BD$229+SummaryProjects!P470*$BD$230+SummaryProjects!P490*$BD$231+SummaryProjects!P510*$BD$232+SummaryProjects!P530*$BD$233+SummaryProjects!P550*$BD$234+SummaryProjects!P570*$BD$235+SummaryProjects!P590*$BD$236+SummaryProjects!P610*$BD$237,\"\"))","v":0},{"$f":"IF(Q260=\"\",0,IFERROR(SummaryProjects!Q30*$BD$208+SummaryProjects!Q50*$BD$209+SummaryProjects!Q70*$BD$210+SummaryProjects!Q90*$BD$211+SummaryProjects!Q110*$BD$212+SummaryProjects!Q130*$BD$213+SummaryProjects!Q150*$BD$214+SummaryProjects!Q170*$BD$215+SummaryProjects!Q190*$BD$216+SummaryProjects!Q210*$BD$217+SummaryProjects!Q230*$BD$218+SummaryProjects!Q250*$BD$219+SummaryProjects!Q270*$BD$220+SummaryProjects!Q290*$BD$221+SummaryProjects!Q310*$BD$222+SummaryProjects!Q330*$BD$223+SummaryProjects!Q350*$BD$224+SummaryProjects!Q370*$BD$225+SummaryProjects!Q390*$BD$226+SummaryProjects!Q410*$BD$227+SummaryProjects!Q430*$BD$228+SummaryProjects!Q450*$BD$229+SummaryProjects!Q470*$BD$230+SummaryProjects!Q490*$BD$231+SummaryProjects!Q510*$BD$232+SummaryProjects!Q530*$BD$233+SummaryProjects!Q550*$BD$234+SummaryProjects!Q570*$BD$235+SummaryProjects!Q590*$BD$236+SummaryProjects!Q610*$BD$237,\"\"))","v":0},{"$f":"IF(R260=\"\",0,IFERROR(SummaryProjects!R30*$BD$208+SummaryProjects!R50*$BD$209+SummaryProjects!R70*$BD$210+SummaryProjects!R90*$BD$211+SummaryProjects!R110*$BD$212+SummaryProjects!R130*$BD$213+SummaryProjects!R150*$BD$214+SummaryProjects!R170*$BD$215+SummaryProjects!R190*$BD$216+SummaryProjects!R210*$BD$217+SummaryProjects!R230*$BD$218+SummaryProjects!R250*$BD$219+SummaryProjects!R270*$BD$220+SummaryProjects!R290*$BD$221+SummaryProjects!R310*$BD$222+SummaryProjects!R330*$BD$223+SummaryProjects!R350*$BD$224+SummaryProjects!R370*$BD$225+SummaryProjects!R390*$BD$226+SummaryProjects!R410*$BD$227+SummaryProjects!R430*$BD$228+SummaryProjects!R450*$BD$229+SummaryProjects!R470*$BD$230+SummaryProjects!R490*$BD$231+SummaryProjects!R510*$BD$232+SummaryProjects!R530*$BD$233+SummaryProjects!R550*$BD$234+SummaryProjects!R570*$BD$235+SummaryProjects!R590*$BD$236+SummaryProjects!R610*$BD$237,\"\"))","v":0},{"$f":"IF(S260=\"\",0,IFERROR(SummaryProjects!S30*$BD$208+SummaryProjects!S50*$BD$209+SummaryProjects!S70*$BD$210+SummaryProjects!S90*$BD$211+SummaryProjects!S110*$BD$212+SummaryProjects!S130*$BD$213+SummaryProjects!S150*$BD$214+SummaryProjects!S170*$BD$215+SummaryProjects!S190*$BD$216+SummaryProjects!S210*$BD$217+SummaryProjects!S230*$BD$218+SummaryProjects!S250*$BD$219+SummaryProjects!S270*$BD$220+SummaryProjects!S290*$BD$221+SummaryProjects!S310*$BD$222+SummaryProjects!S330*$BD$223+SummaryProjects!S350*$BD$224+SummaryProjects!S370*$BD$225+SummaryProjects!S390*$BD$226+SummaryProjects!S410*$BD$227+SummaryProjects!S430*$BD$228+SummaryProjects!S450*$BD$229+SummaryProjects!S470*$BD$230+SummaryProjects!S490*$BD$231+SummaryProjects!S510*$BD$232+SummaryProjects!S530*$BD$233+SummaryProjects!S550*$BD$234+SummaryProjects!S570*$BD$235+SummaryProjects!S590*$BD$236+SummaryProjects!S610*$BD$237,\"\"))","v":0},{"$f":"IF(T260=\"\",0,IFERROR(SummaryProjects!T30*$BD$208+SummaryProjects!T50*$BD$209+SummaryProjects!T70*$BD$210+SummaryProjects!T90*$BD$211+SummaryProjects!T110*$BD$212+SummaryProjects!T130*$BD$213+SummaryProjects!T150*$BD$214+SummaryProjects!T170*$BD$215+SummaryProjects!T190*$BD$216+SummaryProjects!T210*$BD$217+SummaryProjects!T230*$BD$218+SummaryProjects!T250*$BD$219+SummaryProjects!T270*$BD$220+SummaryProjects!T290*$BD$221+SummaryProjects!T310*$BD$222+SummaryProjects!T330*$BD$223+SummaryProjects!T350*$BD$224+SummaryProjects!T370*$BD$225+SummaryProjects!T390*$BD$226+SummaryProjects!T410*$BD$227+SummaryProjects!T430*$BD$228+SummaryProjects!T450*$BD$229+SummaryProjects!T470*$BD$230+SummaryProjects!T490*$BD$231+SummaryProjects!T510*$BD$232+SummaryProjects!T530*$BD$233+SummaryProjects!T550*$BD$234+SummaryProjects!T570*$BD$235+SummaryProjects!T590*$BD$236+SummaryProjects!T610*$BD$237,\"\"))","v":0},{"$f":"IF(U260=\"\",0,IFERROR(SummaryProjects!U30*$BD$208+SummaryProjects!U50*$BD$209+SummaryProjects!U70*$BD$210+SummaryProjects!U90*$BD$211+SummaryProjects!U110*$BD$212+SummaryProjects!U130*$BD$213+SummaryProjects!U150*$BD$214+SummaryProjects!U170*$BD$215+SummaryProjects!U190*$BD$216+SummaryProjects!U210*$BD$217+SummaryProjects!U230*$BD$218+SummaryProjects!U250*$BD$219+SummaryProjects!U270*$BD$220+SummaryProjects!U290*$BD$221+SummaryProjects!U310*$BD$222+SummaryProjects!U330*$BD$223+SummaryProjects!U350*$BD$224+SummaryProjects!U370*$BD$225+SummaryProjects!U390*$BD$226+SummaryProjects!U410*$BD$227+SummaryProjects!U430*$BD$228+SummaryProjects!U450*$BD$229+SummaryProjects!U470*$BD$230+SummaryProjects!U490*$BD$231+SummaryProjects!U510*$BD$232+SummaryProjects!U530*$BD$233+SummaryProjects!U550*$BD$234+SummaryProjects!U570*$BD$235+SummaryProjects!U590*$BD$236+SummaryProjects!U610*$BD$237,\"\"))","v":0},{"$f":"IF(V260=\"\",0,IFERROR(SummaryProjects!V30*$BD$208+SummaryProjects!V50*$BD$209+SummaryProjects!V70*$BD$210+SummaryProjects!V90*$BD$211+SummaryProjects!V110*$BD$212+SummaryProjects!V130*$BD$213+SummaryProjects!V150*$BD$214+SummaryProjects!V170*$BD$215+SummaryProjects!V190*$BD$216+SummaryProjects!V210*$BD$217+SummaryProjects!V230*$BD$218+SummaryProjects!V250*$BD$219+SummaryProjects!V270*$BD$220+SummaryProjects!V290*$BD$221+SummaryProjects!V310*$BD$222+SummaryProjects!V330*$BD$223+SummaryProjects!V350*$BD$224+SummaryProjects!V370*$BD$225+SummaryProjects!V390*$BD$226+SummaryProjects!V410*$BD$227+SummaryProjects!V430*$BD$228+SummaryProjects!V450*$BD$229+SummaryProjects!V470*$BD$230+SummaryProjects!V490*$BD$231+SummaryProjects!V510*$BD$232+SummaryProjects!V530*$BD$233+SummaryProjects!V550*$BD$234+SummaryProjects!V570*$BD$235+SummaryProjects!V590*$BD$236+SummaryProjects!V610*$BD$237,\"\"))","v":0},{"$f":"IF(W260=\"\",0,IFERROR(SummaryProjects!W30*$BD$208+SummaryProjects!W50*$BD$209+SummaryProjects!W70*$BD$210+SummaryProjects!W90*$BD$211+SummaryProjects!W110*$BD$212+SummaryProjects!W130*$BD$213+SummaryProjects!W150*$BD$214+SummaryProjects!W170*$BD$215+SummaryProjects!W190*$BD$216+SummaryProjects!W210*$BD$217+SummaryProjects!W230*$BD$218+SummaryProjects!W250*$BD$219+SummaryProjects!W270*$BD$220+SummaryProjects!W290*$BD$221+SummaryProjects!W310*$BD$222+SummaryProjects!W330*$BD$223+SummaryProjects!W350*$BD$224+SummaryProjects!W370*$BD$225+SummaryProjects!W390*$BD$226+SummaryProjects!W410*$BD$227+SummaryProjects!W430*$BD$228+SummaryProjects!W450*$BD$229+SummaryProjects!W470*$BD$230+SummaryProjects!W490*$BD$231+SummaryProjects!W510*$BD$232+SummaryProjects!W530*$BD$233+SummaryProjects!W550*$BD$234+SummaryProjects!W570*$BD$235+SummaryProjects!W590*$BD$236+SummaryProjects!W610*$BD$237,\"\"))","v":0},{"$f":"IF(X260=\"\",0,IFERROR(SummaryProjects!X30*$BD$208+SummaryProjects!X50*$BD$209+SummaryProjects!X70*$BD$210+SummaryProjects!X90*$BD$211+SummaryProjects!X110*$BD$212+SummaryProjects!X130*$BD$213+SummaryProjects!X150*$BD$214+SummaryProjects!X170*$BD$215+SummaryProjects!X190*$BD$216+SummaryProjects!X210*$BD$217+SummaryProjects!X230*$BD$218+SummaryProjects!X250*$BD$219+SummaryProjects!X270*$BD$220+SummaryProjects!X290*$BD$221+SummaryProjects!X310*$BD$222+SummaryProjects!X330*$BD$223+SummaryProjects!X350*$BD$224+SummaryProjects!X370*$BD$225+SummaryProjects!X390*$BD$226+SummaryProjects!X410*$BD$227+SummaryProjects!X430*$BD$228+SummaryProjects!X450*$BD$229+SummaryProjects!X470*$BD$230+SummaryProjects!X490*$BD$231+SummaryProjects!X510*$BD$232+SummaryProjects!X530*$BD$233+SummaryProjects!X550*$BD$234+SummaryProjects!X570*$BD$235+SummaryProjects!X590*$BD$236+SummaryProjects!X610*$BD$237,\"\"))","v":0},{"$f":"IF(Y260=\"\",0,IFERROR(SummaryProjects!Y30*$BD$208+SummaryProjects!Y50*$BD$209+SummaryProjects!Y70*$BD$210+SummaryProjects!Y90*$BD$211+SummaryProjects!Y110*$BD$212+SummaryProjects!Y130*$BD$213+SummaryProjects!Y150*$BD$214+SummaryProjects!Y170*$BD$215+SummaryProjects!Y190*$BD$216+SummaryProjects!Y210*$BD$217+SummaryProjects!Y230*$BD$218+SummaryProjects!Y250*$BD$219+SummaryProjects!Y270*$BD$220+SummaryProjects!Y290*$BD$221+SummaryProjects!Y310*$BD$222+SummaryProjects!Y330*$BD$223+SummaryProjects!Y350*$BD$224+SummaryProjects!Y370*$BD$225+SummaryProjects!Y390*$BD$226+SummaryProjects!Y410*$BD$227+SummaryProjects!Y430*$BD$228+SummaryProjects!Y450*$BD$229+SummaryProjects!Y470*$BD$230+SummaryProjects!Y490*$BD$231+SummaryProjects!Y510*$BD$232+SummaryProjects!Y530*$BD$233+SummaryProjects!Y550*$BD$234+SummaryProjects!Y570*$BD$235+SummaryProjects!Y590*$BD$236+SummaryProjects!Y610*$BD$237,\"\"))","v":0},{"$f":"IF(Z260=\"\",0,IFERROR(SummaryProjects!Z30*$BD$208+SummaryProjects!Z50*$BD$209+SummaryProjects!Z70*$BD$210+SummaryProjects!Z90*$BD$211+SummaryProjects!Z110*$BD$212+SummaryProjects!Z130*$BD$213+SummaryProjects!Z150*$BD$214+SummaryProjects!Z170*$BD$215+SummaryProjects!Z190*$BD$216+SummaryProjects!Z210*$BD$217+SummaryProjects!Z230*$BD$218+SummaryProjects!Z250*$BD$219+SummaryProjects!Z270*$BD$220+SummaryProjects!Z290*$BD$221+SummaryProjects!Z310*$BD$222+SummaryProjects!Z330*$BD$223+SummaryProjects!Z350*$BD$224+SummaryProjects!Z370*$BD$225+SummaryProjects!Z390*$BD$226+SummaryProjects!Z410*$BD$227+SummaryProjects!Z430*$BD$228+SummaryProjects!Z450*$BD$229+SummaryProjects!Z470*$BD$230+SummaryProjects!Z490*$BD$231+SummaryProjects!Z510*$BD$232+SummaryProjects!Z530*$BD$233+SummaryProjects!Z550*$BD$234+SummaryProjects!Z570*$BD$235+SummaryProjects!Z590*$BD$236+SummaryProjects!Z610*$BD$237,\"\"))","v":0},{"$f":"IF(AA260=\"\",0,IFERROR(SummaryProjects!AA30*$BD$208+SummaryProjects!AA50*$BD$209+SummaryProjects!AA70*$BD$210+SummaryProjects!AA90*$BD$211+SummaryProjects!AA110*$BD$212+SummaryProjects!AA130*$BD$213+SummaryProjects!AA150*$BD$214+SummaryProjects!AA170*$BD$215+SummaryProjects!AA190*$BD$216+SummaryProjects!AA210*$BD$217+SummaryProjects!AA230*$BD$218+SummaryProjects!AA250*$BD$219+SummaryProjects!AA270*$BD$220+SummaryProjects!AA290*$BD$221+SummaryProjects!AA310*$BD$222+SummaryProjects!AA330*$BD$223+SummaryProjects!AA350*$BD$224+SummaryProjects!AA370*$BD$225+SummaryProjects!AA390*$BD$226+SummaryProjects!AA410*$BD$227+SummaryProjects!AA430*$BD$228+SummaryProjects!AA450*$BD$229+SummaryProjects!AA470*$BD$230+SummaryProjects!AA490*$BD$231+SummaryProjects!AA510*$BD$232+SummaryProjects!AA530*$BD$233+SummaryProjects!AA550*$BD$234+SummaryProjects!AA570*$BD$235+SummaryProjects!AA590*$BD$236+SummaryProjects!AA610*$BD$237,\"\"))","v":0},{"$f":"IF(AB260=\"\",0,IFERROR(SummaryProjects!AB30*$BD$208+SummaryProjects!AB50*$BD$209+SummaryProjects!AB70*$BD$210+SummaryProjects!AB90*$BD$211+SummaryProjects!AB110*$BD$212+SummaryProjects!AB130*$BD$213+SummaryProjects!AB150*$BD$214+SummaryProjects!AB170*$BD$215+SummaryProjects!AB190*$BD$216+SummaryProjects!AB210*$BD$217+SummaryProjects!AB230*$BD$218+SummaryProjects!AB250*$BD$219+SummaryProjects!AB270*$BD$220+SummaryProjects!AB290*$BD$221+SummaryProjects!AB310*$BD$222+SummaryProjects!AB330*$BD$223+SummaryProjects!AB350*$BD$224+SummaryProjects!AB370*$BD$225+SummaryProjects!AB390*$BD$226+SummaryProjects!AB410*$BD$227+SummaryProjects!AB430*$BD$228+SummaryProjects!AB450*$BD$229+SummaryProjects!AB470*$BD$230+SummaryProjects!AB490*$BD$231+SummaryProjects!AB510*$BD$232+SummaryProjects!AB530*$BD$233+SummaryProjects!AB550*$BD$234+SummaryProjects!AB570*$BD$235+SummaryProjects!AB590*$BD$236+SummaryProjects!AB610*$BD$237,\"\"))","v":0},{"$f":"IF(AC260=\"\",0,IFERROR(SummaryProjects!AC30*$BD$208+SummaryProjects!AC50*$BD$209+SummaryProjects!AC70*$BD$210+SummaryProjects!AC90*$BD$211+SummaryProjects!AC110*$BD$212+SummaryProjects!AC130*$BD$213+SummaryProjects!AC150*$BD$214+SummaryProjects!AC170*$BD$215+SummaryProjects!AC190*$BD$216+SummaryProjects!AC210*$BD$217+SummaryProjects!AC230*$BD$218+SummaryProjects!AC250*$BD$219+SummaryProjects!AC270*$BD$220+SummaryProjects!AC290*$BD$221+SummaryProjects!AC310*$BD$222+SummaryProjects!AC330*$BD$223+SummaryProjects!AC350*$BD$224+SummaryProjects!AC370*$BD$225+SummaryProjects!AC390*$BD$226+SummaryProjects!AC410*$BD$227+SummaryProjects!AC430*$BD$228+SummaryProjects!AC450*$BD$229+SummaryProjects!AC470*$BD$230+SummaryProjects!AC490*$BD$231+SummaryProjects!AC510*$BD$232+SummaryProjects!AC530*$BD$233+SummaryProjects!AC550*$BD$234+SummaryProjects!AC570*$BD$235+SummaryProjects!AC590*$BD$236+SummaryProjects!AC610*$BD$237,\"\"))","v":0},{"$f":"IF(AD260=\"\",0,IFERROR(SummaryProjects!AD30*$BD$208+SummaryProjects!AD50*$BD$209+SummaryProjects!AD70*$BD$210+SummaryProjects!AD90*$BD$211+SummaryProjects!AD110*$BD$212+SummaryProjects!AD130*$BD$213+SummaryProjects!AD150*$BD$214+SummaryProjects!AD170*$BD$215+SummaryProjects!AD190*$BD$216+SummaryProjects!AD210*$BD$217+SummaryProjects!AD230*$BD$218+SummaryProjects!AD250*$BD$219+SummaryProjects!AD270*$BD$220+SummaryProjects!AD290*$BD$221+SummaryProjects!AD310*$BD$222+SummaryProjects!AD330*$BD$223+SummaryProjects!AD350*$BD$224+SummaryProjects!AD370*$BD$225+SummaryProjects!AD390*$BD$226+SummaryProjects!AD410*$BD$227+SummaryProjects!AD430*$BD$228+SummaryProjects!AD450*$BD$229+SummaryProjects!AD470*$BD$230+SummaryProjects!AD490*$BD$231+SummaryProjects!AD510*$BD$232+SummaryProjects!AD530*$BD$233+SummaryProjects!AD550*$BD$234+SummaryProjects!AD570*$BD$235+SummaryProjects!AD590*$BD$236+SummaryProjects!AD610*$BD$237,\"\"))","v":0},{"$f":"IF(AE260=\"\",0,IFERROR(SummaryProjects!AE30*$BD$208+SummaryProjects!AE50*$BD$209+SummaryProjects!AE70*$BD$210+SummaryProjects!AE90*$BD$211+SummaryProjects!AE110*$BD$212+SummaryProjects!AE130*$BD$213+SummaryProjects!AE150*$BD$214+SummaryProjects!AE170*$BD$215+SummaryProjects!AE190*$BD$216+SummaryProjects!AE210*$BD$217+SummaryProjects!AE230*$BD$218+SummaryProjects!AE250*$BD$219+SummaryProjects!AE270*$BD$220+SummaryProjects!AE290*$BD$221+SummaryProjects!AE310*$BD$222+SummaryProjects!AE330*$BD$223+SummaryProjects!AE350*$BD$224+SummaryProjects!AE370*$BD$225+SummaryProjects!AE390*$BD$226+SummaryProjects!AE410*$BD$227+SummaryProjects!AE430*$BD$228+SummaryProjects!AE450*$BD$229+SummaryProjects!AE470*$BD$230+SummaryProjects!AE490*$BD$231+SummaryProjects!AE510*$BD$232+SummaryProjects!AE530*$BD$233+SummaryProjects!AE550*$BD$234+SummaryProjects!AE570*$BD$235+SummaryProjects!AE590*$BD$236+SummaryProjects!AE610*$BD$237,\"\"))","v":0},{"$f":"IF(AF260=\"\",0,IFERROR(SummaryProjects!AF30*$BD$208+SummaryProjects!AF50*$BD$209+SummaryProjects!AF70*$BD$210+SummaryProjects!AF90*$BD$211+SummaryProjects!AF110*$BD$212+SummaryProjects!AF130*$BD$213+SummaryProjects!AF150*$BD$214+SummaryProjects!AF170*$BD$215+SummaryProjects!AF190*$BD$216+SummaryProjects!AF210*$BD$217+SummaryProjects!AF230*$BD$218+SummaryProjects!AF250*$BD$219+SummaryProjects!AF270*$BD$220+SummaryProjects!AF290*$BD$221+SummaryProjects!AF310*$BD$222+SummaryProjects!AF330*$BD$223+SummaryProjects!AF350*$BD$224+SummaryProjects!AF370*$BD$225+SummaryProjects!AF390*$BD$226+SummaryProjects!AF410*$BD$227+SummaryProjects!AF430*$BD$228+SummaryProjects!AF450*$BD$229+SummaryProjects!AF470*$BD$230+SummaryProjects!AF490*$BD$231+SummaryProjects!AF510*$BD$232+SummaryProjects!AF530*$BD$233+SummaryProjects!AF550*$BD$234+SummaryProjects!AF570*$BD$235+SummaryProjects!AF590*$BD$236+SummaryProjects!AF610*$BD$237,\"\"))","v":0},{"$f":"IF(AG260=\"\",0,IFERROR(SummaryProjects!AG30*$BD$208+SummaryProjects!AG50*$BD$209+SummaryProjects!AG70*$BD$210+SummaryProjects!AG90*$BD$211+SummaryProjects!AG110*$BD$212+SummaryProjects!AG130*$BD$213+SummaryProjects!AG150*$BD$214+SummaryProjects!AG170*$BD$215+SummaryProjects!AG190*$BD$216+SummaryProjects!AG210*$BD$217+SummaryProjects!AG230*$BD$218+SummaryProjects!AG250*$BD$219+SummaryProjects!AG270*$BD$220+SummaryProjects!AG290*$BD$221+SummaryProjects!AG310*$BD$222+SummaryProjects!AG330*$BD$223+SummaryProjects!AG350*$BD$224+SummaryProjects!AG370*$BD$225+SummaryProjects!AG390*$BD$226+SummaryProjects!AG410*$BD$227+SummaryProjects!AG430*$BD$228+SummaryProjects!AG450*$BD$229+SummaryProjects!AG470*$BD$230+SummaryProjects!AG490*$BD$231+SummaryProjects!AG510*$BD$232+SummaryProjects!AG530*$BD$233+SummaryProjects!AG550*$BD$234+SummaryProjects!AG570*$BD$235+SummaryProjects!AG590*$BD$236+SummaryProjects!AG610*$BD$237,\"\"))","v":0},{"$f":"IF(AH260=\"\",0,IFERROR(SummaryProjects!AH30*$BD$208+SummaryProjects!AH50*$BD$209+SummaryProjects!AH70*$BD$210+SummaryProjects!AH90*$BD$211+SummaryProjects!AH110*$BD$212+SummaryProjects!AH130*$BD$213+SummaryProjects!AH150*$BD$214+SummaryProjects!AH170*$BD$215+SummaryProjects!AH190*$BD$216+SummaryProjects!AH210*$BD$217+SummaryProjects!AH230*$BD$218+SummaryProjects!AH250*$BD$219+SummaryProjects!AH270*$BD$220+SummaryProjects!AH290*$BD$221+SummaryProjects!AH310*$BD$222+SummaryProjects!AH330*$BD$223+SummaryProjects!AH350*$BD$224+SummaryProjects!AH370*$BD$225+SummaryProjects!AH390*$BD$226+SummaryProjects!AH410*$BD$227+SummaryProjects!AH430*$BD$228+SummaryProjects!AH450*$BD$229+SummaryProjects!AH470*$BD$230+SummaryProjects!AH490*$BD$231+SummaryProjects!AH510*$BD$232+SummaryProjects!AH530*$BD$233+SummaryProjects!AH550*$BD$234+SummaryProjects!AH570*$BD$235+SummaryProjects!AH590*$BD$236+SummaryProjects!AH610*$BD$237,\"\"))","v":0},{"$f":"IF(AI260=\"\",0,IFERROR(SummaryProjects!AI30*$BD$208+SummaryProjects!AI50*$BD$209+SummaryProjects!AI70*$BD$210+SummaryProjects!AI90*$BD$211+SummaryProjects!AI110*$BD$212+SummaryProjects!AI130*$BD$213+SummaryProjects!AI150*$BD$214+SummaryProjects!AI170*$BD$215+SummaryProjects!AI190*$BD$216+SummaryProjects!AI210*$BD$217+SummaryProjects!AI230*$BD$218+SummaryProjects!AI250*$BD$219+SummaryProjects!AI270*$BD$220+SummaryProjects!AI290*$BD$221+SummaryProjects!AI310*$BD$222+SummaryProjects!AI330*$BD$223+SummaryProjects!AI350*$BD$224+SummaryProjects!AI370*$BD$225+SummaryProjects!AI390*$BD$226+SummaryProjects!AI410*$BD$227+SummaryProjects!AI430*$BD$228+SummaryProjects!AI450*$BD$229+SummaryProjects!AI470*$BD$230+SummaryProjects!AI490*$BD$231+SummaryProjects!AI510*$BD$232+SummaryProjects!AI530*$BD$233+SummaryProjects!AI550*$BD$234+SummaryProjects!AI570*$BD$235+SummaryProjects!AI590*$BD$236+SummaryProjects!AI610*$BD$237,\"\"))","v":0},{"$f":"IF(AJ260=\"\",0,IFERROR(SummaryProjects!AJ30*$BD$208+SummaryProjects!AJ50*$BD$209+SummaryProjects!AJ70*$BD$210+SummaryProjects!AJ90*$BD$211+SummaryProjects!AJ110*$BD$212+SummaryProjects!AJ130*$BD$213+SummaryProjects!AJ150*$BD$214+SummaryProjects!AJ170*$BD$215+SummaryProjects!AJ190*$BD$216+SummaryProjects!AJ210*$BD$217+SummaryProjects!AJ230*$BD$218+SummaryProjects!AJ250*$BD$219+SummaryProjects!AJ270*$BD$220+SummaryProjects!AJ290*$BD$221+SummaryProjects!AJ310*$BD$222+SummaryProjects!AJ330*$BD$223+SummaryProjects!AJ350*$BD$224+SummaryProjects!AJ370*$BD$225+SummaryProjects!AJ390*$BD$226+SummaryProjects!AJ410*$BD$227+SummaryProjects!AJ430*$BD$228+SummaryProjects!AJ450*$BD$229+SummaryProjects!AJ470*$BD$230+SummaryProjects!AJ490*$BD$231+SummaryProjects!AJ510*$BD$232+SummaryProjects!AJ530*$BD$233+SummaryProjects!AJ550*$BD$234+SummaryProjects!AJ570*$BD$235+SummaryProjects!AJ590*$BD$236+SummaryProjects!AJ610*$BD$237,\"\"))","v":0},{"$f":"IF(AK260=\"\",0,IFERROR(SummaryProjects!AK30*$BD$208+SummaryProjects!AK50*$BD$209+SummaryProjects!AK70*$BD$210+SummaryProjects!AK90*$BD$211+SummaryProjects!AK110*$BD$212+SummaryProjects!AK130*$BD$213+SummaryProjects!AK150*$BD$214+SummaryProjects!AK170*$BD$215+SummaryProjects!AK190*$BD$216+SummaryProjects!AK210*$BD$217+SummaryProjects!AK230*$BD$218+SummaryProjects!AK250*$BD$219+SummaryProjects!AK270*$BD$220+SummaryProjects!AK290*$BD$221+SummaryProjects!AK310*$BD$222+SummaryProjects!AK330*$BD$223+SummaryProjects!AK350*$BD$224+SummaryProjects!AK370*$BD$225+SummaryProjects!AK390*$BD$226+SummaryProjects!AK410*$BD$227+SummaryProjects!AK430*$BD$228+SummaryProjects!AK450*$BD$229+SummaryProjects!AK470*$BD$230+SummaryProjects!AK490*$BD$231+SummaryProjects!AK510*$BD$232+SummaryProjects!AK530*$BD$233+SummaryProjects!AK550*$BD$234+SummaryProjects!AK570*$BD$235+SummaryProjects!AK590*$BD$236+SummaryProjects!AK610*$BD$237,\"\"))","v":0},{"$f":"IF(AL260=\"\",0,IFERROR(SummaryProjects!AL30*$BD$208+SummaryProjects!AL50*$BD$209+SummaryProjects!AL70*$BD$210+SummaryProjects!AL90*$BD$211+SummaryProjects!AL110*$BD$212+SummaryProjects!AL130*$BD$213+SummaryProjects!AL150*$BD$214+SummaryProjects!AL170*$BD$215+SummaryProjects!AL190*$BD$216+SummaryProjects!AL210*$BD$217+SummaryProjects!AL230*$BD$218+SummaryProjects!AL250*$BD$219+SummaryProjects!AL270*$BD$220+SummaryProjects!AL290*$BD$221+SummaryProjects!AL310*$BD$222+SummaryProjects!AL330*$BD$223+SummaryProjects!AL350*$BD$224+SummaryProjects!AL370*$BD$225+SummaryProjects!AL390*$BD$226+SummaryProjects!AL410*$BD$227+SummaryProjects!AL430*$BD$228+SummaryProjects!AL450*$BD$229+SummaryProjects!AL470*$BD$230+SummaryProjects!AL490*$BD$231+SummaryProjects!AL510*$BD$232+SummaryProjects!AL530*$BD$233+SummaryProjects!AL550*$BD$234+SummaryProjects!AL570*$BD$235+SummaryProjects!AL590*$BD$236+SummaryProjects!AL610*$BD$237,\"\"))","v":0},{"$f":"IF(AM260=\"\",0,IFERROR(SummaryProjects!AM30*$BD$208+SummaryProjects!AM50*$BD$209+SummaryProjects!AM70*$BD$210+SummaryProjects!AM90*$BD$211+SummaryProjects!AM110*$BD$212+SummaryProjects!AM130*$BD$213+SummaryProjects!AM150*$BD$214+SummaryProjects!AM170*$BD$215+SummaryProjects!AM190*$BD$216+SummaryProjects!AM210*$BD$217+SummaryProjects!AM230*$BD$218+SummaryProjects!AM250*$BD$219+SummaryProjects!AM270*$BD$220+SummaryProjects!AM290*$BD$221+SummaryProjects!AM310*$BD$222+SummaryProjects!AM330*$BD$223+SummaryProjects!AM350*$BD$224+SummaryProjects!AM370*$BD$225+SummaryProjects!AM390*$BD$226+SummaryProjects!AM410*$BD$227+SummaryProjects!AM430*$BD$228+SummaryProjects!AM450*$BD$229+SummaryProjects!AM470*$BD$230+SummaryProjects!AM490*$BD$231+SummaryProjects!AM510*$BD$232+SummaryProjects!AM530*$BD$233+SummaryProjects!AM550*$BD$234+SummaryProjects!AM570*$BD$235+SummaryProjects!AM590*$BD$236+SummaryProjects!AM610*$BD$237,\"\"))","v":0},{"$f":"IF(AN260=\"\",0,IFERROR(SummaryProjects!AN30*$BD$208+SummaryProjects!AN50*$BD$209+SummaryProjects!AN70*$BD$210+SummaryProjects!AN90*$BD$211+SummaryProjects!AN110*$BD$212+SummaryProjects!AN130*$BD$213+SummaryProjects!AN150*$BD$214+SummaryProjects!AN170*$BD$215+SummaryProjects!AN190*$BD$216+SummaryProjects!AN210*$BD$217+SummaryProjects!AN230*$BD$218+SummaryProjects!AN250*$BD$219+SummaryProjects!AN270*$BD$220+SummaryProjects!AN290*$BD$221+SummaryProjects!AN310*$BD$222+SummaryProjects!AN330*$BD$223+SummaryProjects!AN350*$BD$224+SummaryProjects!AN370*$BD$225+SummaryProjects!AN390*$BD$226+SummaryProjects!AN410*$BD$227+SummaryProjects!AN430*$BD$228+SummaryProjects!AN450*$BD$229+SummaryProjects!AN470*$BD$230+SummaryProjects!AN490*$BD$231+SummaryProjects!AN510*$BD$232+SummaryProjects!AN530*$BD$233+SummaryProjects!AN550*$BD$234+SummaryProjects!AN570*$BD$235+SummaryProjects!AN590*$BD$236+SummaryProjects!AN610*$BD$237,\"\"))","v":0},{"$f":"IF(AO260=\"\",0,IFERROR(SummaryProjects!AO30*$BD$208+SummaryProjects!AO50*$BD$209+SummaryProjects!AO70*$BD$210+SummaryProjects!AO90*$BD$211+SummaryProjects!AO110*$BD$212+SummaryProjects!AO130*$BD$213+SummaryProjects!AO150*$BD$214+SummaryProjects!AO170*$BD$215+SummaryProjects!AO190*$BD$216+SummaryProjects!AO210*$BD$217+SummaryProjects!AO230*$BD$218+SummaryProjects!AO250*$BD$219+SummaryProjects!AO270*$BD$220+SummaryProjects!AO290*$BD$221+SummaryProjects!AO310*$BD$222+SummaryProjects!AO330*$BD$223+SummaryProjects!AO350*$BD$224+SummaryProjects!AO370*$BD$225+SummaryProjects!AO390*$BD$226+SummaryProjects!AO410*$BD$227+SummaryProjects!AO430*$BD$228+SummaryProjects!AO450*$BD$229+SummaryProjects!AO470*$BD$230+SummaryProjects!AO490*$BD$231+SummaryProjects!AO510*$BD$232+SummaryProjects!AO530*$BD$233+SummaryProjects!AO550*$BD$234+SummaryProjects!AO570*$BD$235+SummaryProjects!AO590*$BD$236+SummaryProjects!AO610*$BD$237,\"\"))","v":0},{"$f":"IF(AP260=\"\",0,IFERROR(SummaryProjects!AP30*$BD$208+SummaryProjects!AP50*$BD$209+SummaryProjects!AP70*$BD$210+SummaryProjects!AP90*$BD$211+SummaryProjects!AP110*$BD$212+SummaryProjects!AP130*$BD$213+SummaryProjects!AP150*$BD$214+SummaryProjects!AP170*$BD$215+SummaryProjects!AP190*$BD$216+SummaryProjects!AP210*$BD$217+SummaryProjects!AP230*$BD$218+SummaryProjects!AP250*$BD$219+SummaryProjects!AP270*$BD$220+SummaryProjects!AP290*$BD$221+SummaryProjects!AP310*$BD$222+SummaryProjects!AP330*$BD$223+SummaryProjects!AP350*$BD$224+SummaryProjects!AP370*$BD$225+SummaryProjects!AP390*$BD$226+SummaryProjects!AP410*$BD$227+SummaryProjects!AP430*$BD$228+SummaryProjects!AP450*$BD$229+SummaryProjects!AP470*$BD$230+SummaryProjects!AP490*$BD$231+SummaryProjects!AP510*$BD$232+SummaryProjects!AP530*$BD$233+SummaryProjects!AP550*$BD$234+SummaryProjects!AP570*$BD$235+SummaryProjects!AP590*$BD$236+SummaryProjects!AP610*$BD$237,\"\"))","v":0},{"$f":"IF(AQ260=\"\",0,IFERROR(SummaryProjects!AQ30*$BD$208+SummaryProjects!AQ50*$BD$209+SummaryProjects!AQ70*$BD$210+SummaryProjects!AQ90*$BD$211+SummaryProjects!AQ110*$BD$212+SummaryProjects!AQ130*$BD$213+SummaryProjects!AQ150*$BD$214+SummaryProjects!AQ170*$BD$215+SummaryProjects!AQ190*$BD$216+SummaryProjects!AQ210*$BD$217+SummaryProjects!AQ230*$BD$218+SummaryProjects!AQ250*$BD$219+SummaryProjects!AQ270*$BD$220+SummaryProjects!AQ290*$BD$221+SummaryProjects!AQ310*$BD$222+SummaryProjects!AQ330*$BD$223+SummaryProjects!AQ350*$BD$224+SummaryProjects!AQ370*$BD$225+SummaryProjects!AQ390*$BD$226+SummaryProjects!AQ410*$BD$227+SummaryProjects!AQ430*$BD$228+SummaryProjects!AQ450*$BD$229+SummaryProjects!AQ470*$BD$230+SummaryProjects!AQ490*$BD$231+SummaryProjects!AQ510*$BD$232+SummaryProjects!AQ530*$BD$233+SummaryProjects!AQ550*$BD$234+SummaryProjects!AQ570*$BD$235+SummaryProjects!AQ590*$BD$236+SummaryProjects!AQ610*$BD$237,\"\"))","v":0},{"$f":"IF(AR260=\"\",0,IFERROR(SummaryProjects!AR30*$BD$208+SummaryProjects!AR50*$BD$209+SummaryProjects!AR70*$BD$210+SummaryProjects!AR90*$BD$211+SummaryProjects!AR110*$BD$212+SummaryProjects!AR130*$BD$213+SummaryProjects!AR150*$BD$214+SummaryProjects!AR170*$BD$215+SummaryProjects!AR190*$BD$216+SummaryProjects!AR210*$BD$217+SummaryProjects!AR230*$BD$218+SummaryProjects!AR250*$BD$219+SummaryProjects!AR270*$BD$220+SummaryProjects!AR290*$BD$221+SummaryProjects!AR310*$BD$222+SummaryProjects!AR330*$BD$223+SummaryProjects!AR350*$BD$224+SummaryProjects!AR370*$BD$225+SummaryProjects!AR390*$BD$226+SummaryProjects!AR410*$BD$227+SummaryProjects!AR430*$BD$228+SummaryProjects!AR450*$BD$229+SummaryProjects!AR470*$BD$230+SummaryProjects!AR490*$BD$231+SummaryProjects!AR510*$BD$232+SummaryProjects!AR530*$BD$233+SummaryProjects!AR550*$BD$234+SummaryProjects!AR570*$BD$235+SummaryProjects!AR590*$BD$236+SummaryProjects!AR610*$BD$237,\"\"))","v":0},{"$f":"IF(AS260=\"\",0,IFERROR(SummaryProjects!AS30*$BD$208+SummaryProjects!AS50*$BD$209+SummaryProjects!AS70*$BD$210+SummaryProjects!AS90*$BD$211+SummaryProjects!AS110*$BD$212+SummaryProjects!AS130*$BD$213+SummaryProjects!AS150*$BD$214+SummaryProjects!AS170*$BD$215+SummaryProjects!AS190*$BD$216+SummaryProjects!AS210*$BD$217+SummaryProjects!AS230*$BD$218+SummaryProjects!AS250*$BD$219+SummaryProjects!AS270*$BD$220+SummaryProjects!AS290*$BD$221+SummaryProjects!AS310*$BD$222+SummaryProjects!AS330*$BD$223+SummaryProjects!AS350*$BD$224+SummaryProjects!AS370*$BD$225+SummaryProjects!AS390*$BD$226+SummaryProjects!AS410*$BD$227+SummaryProjects!AS430*$BD$228+SummaryProjects!AS450*$BD$229+SummaryProjects!AS470*$BD$230+SummaryProjects!AS490*$BD$231+SummaryProjects!AS510*$BD$232+SummaryProjects!AS530*$BD$233+SummaryProjects!AS550*$BD$234+SummaryProjects!AS570*$BD$235+SummaryProjects!AS590*$BD$236+SummaryProjects!AS610*$BD$237,\"\"))","v":0},{"$f":"IF(AT260=\"\",0,IFERROR(SummaryProjects!AT30*$BD$208+SummaryProjects!AT50*$BD$209+SummaryProjects!AT70*$BD$210+SummaryProjects!AT90*$BD$211+SummaryProjects!AT110*$BD$212+SummaryProjects!AT130*$BD$213+SummaryProjects!AT150*$BD$214+SummaryProjects!AT170*$BD$215+SummaryProjects!AT190*$BD$216+SummaryProjects!AT210*$BD$217+SummaryProjects!AT230*$BD$218+SummaryProjects!AT250*$BD$219+SummaryProjects!AT270*$BD$220+SummaryProjects!AT290*$BD$221+SummaryProjects!AT310*$BD$222+SummaryProjects!AT330*$BD$223+SummaryProjects!AT350*$BD$224+SummaryProjects!AT370*$BD$225+SummaryProjects!AT390*$BD$226+SummaryProjects!AT410*$BD$227+SummaryProjects!AT430*$BD$228+SummaryProjects!AT450*$BD$229+SummaryProjects!AT470*$BD$230+SummaryProjects!AT490*$BD$231+SummaryProjects!AT510*$BD$232+SummaryProjects!AT530*$BD$233+SummaryProjects!AT550*$BD$234+SummaryProjects!AT570*$BD$235+SummaryProjects!AT590*$BD$236+SummaryProjects!AT610*$BD$237,\"\"))","v":0},{"$f":"IF(AU260=\"\",0,IFERROR(SummaryProjects!AU30*$BD$208+SummaryProjects!AU50*$BD$209+SummaryProjects!AU70*$BD$210+SummaryProjects!AU90*$BD$211+SummaryProjects!AU110*$BD$212+SummaryProjects!AU130*$BD$213+SummaryProjects!AU150*$BD$214+SummaryProjects!AU170*$BD$215+SummaryProjects!AU190*$BD$216+SummaryProjects!AU210*$BD$217+SummaryProjects!AU230*$BD$218+SummaryProjects!AU250*$BD$219+SummaryProjects!AU270*$BD$220+SummaryProjects!AU290*$BD$221+SummaryProjects!AU310*$BD$222+SummaryProjects!AU330*$BD$223+SummaryProjects!AU350*$BD$224+SummaryProjects!AU370*$BD$225+SummaryProjects!AU390*$BD$226+SummaryProjects!AU410*$BD$227+SummaryProjects!AU430*$BD$228+SummaryProjects!AU450*$BD$229+SummaryProjects!AU470*$BD$230+SummaryProjects!AU490*$BD$231+SummaryProjects!AU510*$BD$232+SummaryProjects!AU530*$BD$233+SummaryProjects!AU550*$BD$234+SummaryProjects!AU570*$BD$235+SummaryProjects!AU590*$BD$236+SummaryProjects!AU610*$BD$237,\"\"))","v":0},{"$f":"IF(AV260=\"\",0,IFERROR(SummaryProjects!AV30*$BD$208+SummaryProjects!AV50*$BD$209+SummaryProjects!AV70*$BD$210+SummaryProjects!AV90*$BD$211+SummaryProjects!AV110*$BD$212+SummaryProjects!AV130*$BD$213+SummaryProjects!AV150*$BD$214+SummaryProjects!AV170*$BD$215+SummaryProjects!AV190*$BD$216+SummaryProjects!AV210*$BD$217+SummaryProjects!AV230*$BD$218+SummaryProjects!AV250*$BD$219+SummaryProjects!AV270*$BD$220+SummaryProjects!AV290*$BD$221+SummaryProjects!AV310*$BD$222+SummaryProjects!AV330*$BD$223+SummaryProjects!AV350*$BD$224+SummaryProjects!AV370*$BD$225+SummaryProjects!AV390*$BD$226+SummaryProjects!AV410*$BD$227+SummaryProjects!AV430*$BD$228+SummaryProjects!AV450*$BD$229+SummaryProjects!AV470*$BD$230+SummaryProjects!AV490*$BD$231+SummaryProjects!AV510*$BD$232+SummaryProjects!AV530*$BD$233+SummaryProjects!AV550*$BD$234+SummaryProjects!AV570*$BD$235+SummaryProjects!AV590*$BD$236+SummaryProjects!AV610*$BD$237,\"\"))","v":0},{"$f":"IF(AW260=\"\",0,IFERROR(SummaryProjects!AW30*$BD$208+SummaryProjects!AW50*$BD$209+SummaryProjects!AW70*$BD$210+SummaryProjects!AW90*$BD$211+SummaryProjects!AW110*$BD$212+SummaryProjects!AW130*$BD$213+SummaryProjects!AW150*$BD$214+SummaryProjects!AW170*$BD$215+SummaryProjects!AW190*$BD$216+SummaryProjects!AW210*$BD$217+SummaryProjects!AW230*$BD$218+SummaryProjects!AW250*$BD$219+SummaryProjects!AW270*$BD$220+SummaryProjects!AW290*$BD$221+SummaryProjects!AW310*$BD$222+SummaryProjects!AW330*$BD$223+SummaryProjects!AW350*$BD$224+SummaryProjects!AW370*$BD$225+SummaryProjects!AW390*$BD$226+SummaryProjects!AW410*$BD$227+SummaryProjects!AW430*$BD$228+SummaryProjects!AW450*$BD$229+SummaryProjects!AW470*$BD$230+SummaryProjects!AW490*$BD$231+SummaryProjects!AW510*$BD$232+SummaryProjects!AW530*$BD$233+SummaryProjects!AW550*$BD$234+SummaryProjects!AW570*$BD$235+SummaryProjects!AW590*$BD$236+SummaryProjects!AW610*$BD$237,\"\"))","v":0},{"$f":"IF(AX260=\"\",0,IFERROR(SummaryProjects!AX30*$BD$208+SummaryProjects!AX50*$BD$209+SummaryProjects!AX70*$BD$210+SummaryProjects!AX90*$BD$211+SummaryProjects!AX110*$BD$212+SummaryProjects!AX130*$BD$213+SummaryProjects!AX150*$BD$214+SummaryProjects!AX170*$BD$215+SummaryProjects!AX190*$BD$216+SummaryProjects!AX210*$BD$217+SummaryProjects!AX230*$BD$218+SummaryProjects!AX250*$BD$219+SummaryProjects!AX270*$BD$220+SummaryProjects!AX290*$BD$221+SummaryProjects!AX310*$BD$222+SummaryProjects!AX330*$BD$223+SummaryProjects!AX350*$BD$224+SummaryProjects!AX370*$BD$225+SummaryProjects!AX390*$BD$226+SummaryProjects!AX410*$BD$227+SummaryProjects!AX430*$BD$228+SummaryProjects!AX450*$BD$229+SummaryProjects!AX470*$BD$230+SummaryProjects!AX490*$BD$231+SummaryProjects!AX510*$BD$232+SummaryProjects!AX530*$BD$233+SummaryProjects!AX550*$BD$234+SummaryProjects!AX570*$BD$235+SummaryProjects!AX590*$BD$236+SummaryProjects!AX610*$BD$237,\"\"))","v":0},{"$f":"IF(AY260=\"\",0,IFERROR(SummaryProjects!AY30*$BD$208+SummaryProjects!AY50*$BD$209+SummaryProjects!AY70*$BD$210+SummaryProjects!AY90*$BD$211+SummaryProjects!AY110*$BD$212+SummaryProjects!AY130*$BD$213+SummaryProjects!AY150*$BD$214+SummaryProjects!AY170*$BD$215+SummaryProjects!AY190*$BD$216+SummaryProjects!AY210*$BD$217+SummaryProjects!AY230*$BD$218+SummaryProjects!AY250*$BD$219+SummaryProjects!AY270*$BD$220+SummaryProjects!AY290*$BD$221+SummaryProjects!AY310*$BD$222+SummaryProjects!AY330*$BD$223+SummaryProjects!AY350*$BD$224+SummaryProjects!AY370*$BD$225+SummaryProjects!AY390*$BD$226+SummaryProjects!AY410*$BD$227+SummaryProjects!AY430*$BD$228+SummaryProjects!AY450*$BD$229+SummaryProjects!AY470*$BD$230+SummaryProjects!AY490*$BD$231+SummaryProjects!AY510*$BD$232+SummaryProjects!AY530*$BD$233+SummaryProjects!AY550*$BD$234+SummaryProjects!AY570*$BD$235+SummaryProjects!AY590*$BD$236+SummaryProjects!AY610*$BD$237,\"\"))","v":0},{"$f":"IF(AZ260=\"\",0,IFERROR(SummaryProjects!AZ30*$BD$208+SummaryProjects!AZ50*$BD$209+SummaryProjects!AZ70*$BD$210+SummaryProjects!AZ90*$BD$211+SummaryProjects!AZ110*$BD$212+SummaryProjects!AZ130*$BD$213+SummaryProjects!AZ150*$BD$214+SummaryProjects!AZ170*$BD$215+SummaryProjects!AZ190*$BD$216+SummaryProjects!AZ210*$BD$217+SummaryProjects!AZ230*$BD$218+SummaryProjects!AZ250*$BD$219+SummaryProjects!AZ270*$BD$220+SummaryProjects!AZ290*$BD$221+SummaryProjects!AZ310*$BD$222+SummaryProjects!AZ330*$BD$223+SummaryProjects!AZ350*$BD$224+SummaryProjects!AZ370*$BD$225+SummaryProjects!AZ390*$BD$226+SummaryProjects!AZ410*$BD$227+SummaryProjects!AZ430*$BD$228+SummaryProjects!AZ450*$BD$229+SummaryProjects!AZ470*$BD$230+SummaryProjects!AZ490*$BD$231+SummaryProjects!AZ510*$BD$232+SummaryProjects!AZ530*$BD$233+SummaryProjects!AZ550*$BD$234+SummaryProjects!AZ570*$BD$235+SummaryProjects!AZ590*$BD$236+SummaryProjects!AZ610*$BD$237,\"\"))","v":0},null,null,11,0,"","P11",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG217, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Minimun revenue guarantees (expected payments with shock)",null,{"$f":"IF(C261=\"\",0,IFERROR(SummaryProjects!C31*$BD$208+  SummaryProjects!C51*$BD$209+  SummaryProjects!C71*$BD$210+  SummaryProjects!C91*$BD$211+  SummaryProjects!C111*$BD$212+  SummaryProjects!C131*$BD$213+  SummaryProjects!C151*$BD$214+  SummaryProjects!C171*$BD$215+  SummaryProjects!C191*$BD$216+  SummaryProjects!C211*$BD$217+  SummaryProjects!C231*$BD$218+  SummaryProjects!C251*$BD$219+  SummaryProjects!C271*$BD$220+  SummaryProjects!C291*$BD$221+  SummaryProjects!C311*$BD$222+  SummaryProjects!C331*$BD$223+  SummaryProjects!C351*$BD$224+  SummaryProjects!C371*$BD$225+  SummaryProjects!C391*$BD$226+  SummaryProjects!C411*$BD$227+  SummaryProjects!C431*$BD$228+  SummaryProjects!C451*$BD$229+  SummaryProjects!C471*$BD$230+  SummaryProjects!C491*$BD$231+  SummaryProjects!C511*$BD$232+  SummaryProjects!C531*$BD$233+  SummaryProjects!C551*$BD$234+  SummaryProjects!C571*$BD$235+  SummaryProjects!C591*$BD$236+  SummaryProjects!C611*$BD$237,\"\"))","v":0},{"$f":"IF(D261=\"\",0,IFERROR(SummaryProjects!D31*$BD$208+  SummaryProjects!D51*$BD$209+  SummaryProjects!D71*$BD$210+  SummaryProjects!D91*$BD$211+  SummaryProjects!D111*$BD$212+  SummaryProjects!D131*$BD$213+  SummaryProjects!D151*$BD$214+  SummaryProjects!D171*$BD$215+  SummaryProjects!D191*$BD$216+  SummaryProjects!D211*$BD$217+  SummaryProjects!D231*$BD$218+  SummaryProjects!D251*$BD$219+  SummaryProjects!D271*$BD$220+  SummaryProjects!D291*$BD$221+  SummaryProjects!D311*$BD$222+  SummaryProjects!D331*$BD$223+  SummaryProjects!D351*$BD$224+  SummaryProjects!D371*$BD$225+  SummaryProjects!D391*$BD$226+  SummaryProjects!D411*$BD$227+  SummaryProjects!D431*$BD$228+  SummaryProjects!D451*$BD$229+  SummaryProjects!D471*$BD$230+  SummaryProjects!D491*$BD$231+  SummaryProjects!D511*$BD$232+  SummaryProjects!D531*$BD$233+  SummaryProjects!D551*$BD$234+  SummaryProjects!D571*$BD$235+  SummaryProjects!D591*$BD$236+  SummaryProjects!D611*$BD$237,\"\"))","v":0},{"$f":"IF(E261=\"\",0,IFERROR(SummaryProjects!E31*$BD$208+  SummaryProjects!E51*$BD$209+  SummaryProjects!E71*$BD$210+  SummaryProjects!E91*$BD$211+  SummaryProjects!E111*$BD$212+  SummaryProjects!E131*$BD$213+  SummaryProjects!E151*$BD$214+  SummaryProjects!E171*$BD$215+  SummaryProjects!E191*$BD$216+  SummaryProjects!E211*$BD$217+  SummaryProjects!E231*$BD$218+  SummaryProjects!E251*$BD$219+  SummaryProjects!E271*$BD$220+  SummaryProjects!E291*$BD$221+  SummaryProjects!E311*$BD$222+  SummaryProjects!E331*$BD$223+  SummaryProjects!E351*$BD$224+  SummaryProjects!E371*$BD$225+  SummaryProjects!E391*$BD$226+  SummaryProjects!E411*$BD$227+  SummaryProjects!E431*$BD$228+  SummaryProjects!E451*$BD$229+  SummaryProjects!E471*$BD$230+  SummaryProjects!E491*$BD$231+  SummaryProjects!E511*$BD$232+  SummaryProjects!E531*$BD$233+  SummaryProjects!E551*$BD$234+  SummaryProjects!E571*$BD$235+  SummaryProjects!E591*$BD$236+  SummaryProjects!E611*$BD$237,\"\"))","v":0},{"$f":"IF(F261=\"\",0,IFERROR(SummaryProjects!F31*$BD$208+  SummaryProjects!F51*$BD$209+  SummaryProjects!F71*$BD$210+  SummaryProjects!F91*$BD$211+  SummaryProjects!F111*$BD$212+  SummaryProjects!F131*$BD$213+  SummaryProjects!F151*$BD$214+  SummaryProjects!F171*$BD$215+  SummaryProjects!F191*$BD$216+  SummaryProjects!F211*$BD$217+  SummaryProjects!F231*$BD$218+  SummaryProjects!F251*$BD$219+  SummaryProjects!F271*$BD$220+  SummaryProjects!F291*$BD$221+  SummaryProjects!F311*$BD$222+  SummaryProjects!F331*$BD$223+  SummaryProjects!F351*$BD$224+  SummaryProjects!F371*$BD$225+  SummaryProjects!F391*$BD$226+  SummaryProjects!F411*$BD$227+  SummaryProjects!F431*$BD$228+  SummaryProjects!F451*$BD$229+  SummaryProjects!F471*$BD$230+  SummaryProjects!F491*$BD$231+  SummaryProjects!F511*$BD$232+  SummaryProjects!F531*$BD$233+  SummaryProjects!F551*$BD$234+  SummaryProjects!F571*$BD$235+  SummaryProjects!F591*$BD$236+  SummaryProjects!F611*$BD$237,\"\"))","v":0},{"$f":"IF(G261=\"\",0,IFERROR(SummaryProjects!G31*$BD$208+  SummaryProjects!G51*$BD$209+  SummaryProjects!G71*$BD$210+  SummaryProjects!G91*$BD$211+  SummaryProjects!G111*$BD$212+  SummaryProjects!G131*$BD$213+  SummaryProjects!G151*$BD$214+  SummaryProjects!G171*$BD$215+  SummaryProjects!G191*$BD$216+  SummaryProjects!G211*$BD$217+  SummaryProjects!G231*$BD$218+  SummaryProjects!G251*$BD$219+  SummaryProjects!G271*$BD$220+  SummaryProjects!G291*$BD$221+  SummaryProjects!G311*$BD$222+  SummaryProjects!G331*$BD$223+  SummaryProjects!G351*$BD$224+  SummaryProjects!G371*$BD$225+  SummaryProjects!G391*$BD$226+  SummaryProjects!G411*$BD$227+  SummaryProjects!G431*$BD$228+  SummaryProjects!G451*$BD$229+  SummaryProjects!G471*$BD$230+  SummaryProjects!G491*$BD$231+  SummaryProjects!G511*$BD$232+  SummaryProjects!G531*$BD$233+  SummaryProjects!G551*$BD$234+  SummaryProjects!G571*$BD$235+  SummaryProjects!G591*$BD$236+  SummaryProjects!G611*$BD$237,\"\"))","v":0},{"$f":"IF(H261=\"\",0,IFERROR(SummaryProjects!H31*$BD$208+  SummaryProjects!H51*$BD$209+  SummaryProjects!H71*$BD$210+  SummaryProjects!H91*$BD$211+  SummaryProjects!H111*$BD$212+  SummaryProjects!H131*$BD$213+  SummaryProjects!H151*$BD$214+  SummaryProjects!H171*$BD$215+  SummaryProjects!H191*$BD$216+  SummaryProjects!H211*$BD$217+  SummaryProjects!H231*$BD$218+  SummaryProjects!H251*$BD$219+  SummaryProjects!H271*$BD$220+  SummaryProjects!H291*$BD$221+  SummaryProjects!H311*$BD$222+  SummaryProjects!H331*$BD$223+  SummaryProjects!H351*$BD$224+  SummaryProjects!H371*$BD$225+  SummaryProjects!H391*$BD$226+  SummaryProjects!H411*$BD$227+  SummaryProjects!H431*$BD$228+  SummaryProjects!H451*$BD$229+  SummaryProjects!H471*$BD$230+  SummaryProjects!H491*$BD$231+  SummaryProjects!H511*$BD$232+  SummaryProjects!H531*$BD$233+  SummaryProjects!H551*$BD$234+  SummaryProjects!H571*$BD$235+  SummaryProjects!H591*$BD$236+  SummaryProjects!H611*$BD$237,\"\"))","v":0},{"$f":"IF(I261=\"\",0,IFERROR(SummaryProjects!I31*$BD$208+  SummaryProjects!I51*$BD$209+  SummaryProjects!I71*$BD$210+  SummaryProjects!I91*$BD$211+  SummaryProjects!I111*$BD$212+  SummaryProjects!I131*$BD$213+  SummaryProjects!I151*$BD$214+  SummaryProjects!I171*$BD$215+  SummaryProjects!I191*$BD$216+  SummaryProjects!I211*$BD$217+  SummaryProjects!I231*$BD$218+  SummaryProjects!I251*$BD$219+  SummaryProjects!I271*$BD$220+  SummaryProjects!I291*$BD$221+  SummaryProjects!I311*$BD$222+  SummaryProjects!I331*$BD$223+  SummaryProjects!I351*$BD$224+  SummaryProjects!I371*$BD$225+  SummaryProjects!I391*$BD$226+  SummaryProjects!I411*$BD$227+  SummaryProjects!I431*$BD$228+  SummaryProjects!I451*$BD$229+  SummaryProjects!I471*$BD$230+  SummaryProjects!I491*$BD$231+  SummaryProjects!I511*$BD$232+  SummaryProjects!I531*$BD$233+  SummaryProjects!I551*$BD$234+  SummaryProjects!I571*$BD$235+  SummaryProjects!I591*$BD$236+  SummaryProjects!I611*$BD$237,\"\"))","v":0},{"$f":"IF(J261=\"\",0,IFERROR(SummaryProjects!J31*$BD$208+  SummaryProjects!J51*$BD$209+  SummaryProjects!J71*$BD$210+  SummaryProjects!J91*$BD$211+  SummaryProjects!J111*$BD$212+  SummaryProjects!J131*$BD$213+  SummaryProjects!J151*$BD$214+  SummaryProjects!J171*$BD$215+  SummaryProjects!J191*$BD$216+  SummaryProjects!J211*$BD$217+  SummaryProjects!J231*$BD$218+  SummaryProjects!J251*$BD$219+  SummaryProjects!J271*$BD$220+  SummaryProjects!J291*$BD$221+  SummaryProjects!J311*$BD$222+  SummaryProjects!J331*$BD$223+  SummaryProjects!J351*$BD$224+  SummaryProjects!J371*$BD$225+  SummaryProjects!J391*$BD$226+  SummaryProjects!J411*$BD$227+  SummaryProjects!J431*$BD$228+  SummaryProjects!J451*$BD$229+  SummaryProjects!J471*$BD$230+  SummaryProjects!J491*$BD$231+  SummaryProjects!J511*$BD$232+  SummaryProjects!J531*$BD$233+  SummaryProjects!J551*$BD$234+  SummaryProjects!J571*$BD$235+  SummaryProjects!J591*$BD$236+  SummaryProjects!J611*$BD$237,\"\"))","v":0},{"$f":"IF(K261=\"\",0,IFERROR(SummaryProjects!K31*$BD$208+  SummaryProjects!K51*$BD$209+  SummaryProjects!K71*$BD$210+  SummaryProjects!K91*$BD$211+  SummaryProjects!K111*$BD$212+  SummaryProjects!K131*$BD$213+  SummaryProjects!K151*$BD$214+  SummaryProjects!K171*$BD$215+  SummaryProjects!K191*$BD$216+  SummaryProjects!K211*$BD$217+  SummaryProjects!K231*$BD$218+  SummaryProjects!K251*$BD$219+  SummaryProjects!K271*$BD$220+  SummaryProjects!K291*$BD$221+  SummaryProjects!K311*$BD$222+  SummaryProjects!K331*$BD$223+  SummaryProjects!K351*$BD$224+  SummaryProjects!K371*$BD$225+  SummaryProjects!K391*$BD$226+  SummaryProjects!K411*$BD$227+  SummaryProjects!K431*$BD$228+  SummaryProjects!K451*$BD$229+  SummaryProjects!K471*$BD$230+  SummaryProjects!K491*$BD$231+  SummaryProjects!K511*$BD$232+  SummaryProjects!K531*$BD$233+  SummaryProjects!K551*$BD$234+  SummaryProjects!K571*$BD$235+  SummaryProjects!K591*$BD$236+  SummaryProjects!K611*$BD$237,\"\"))","v":0},{"$f":"IF(L261=\"\",0,IFERROR(SummaryProjects!L31*$BD$208+  SummaryProjects!L51*$BD$209+  SummaryProjects!L71*$BD$210+  SummaryProjects!L91*$BD$211+  SummaryProjects!L111*$BD$212+  SummaryProjects!L131*$BD$213+  SummaryProjects!L151*$BD$214+  SummaryProjects!L171*$BD$215+  SummaryProjects!L191*$BD$216+  SummaryProjects!L211*$BD$217+  SummaryProjects!L231*$BD$218+  SummaryProjects!L251*$BD$219+  SummaryProjects!L271*$BD$220+  SummaryProjects!L291*$BD$221+  SummaryProjects!L311*$BD$222+  SummaryProjects!L331*$BD$223+  SummaryProjects!L351*$BD$224+  SummaryProjects!L371*$BD$225+  SummaryProjects!L391*$BD$226+  SummaryProjects!L411*$BD$227+  SummaryProjects!L431*$BD$228+  SummaryProjects!L451*$BD$229+  SummaryProjects!L471*$BD$230+  SummaryProjects!L491*$BD$231+  SummaryProjects!L511*$BD$232+  SummaryProjects!L531*$BD$233+  SummaryProjects!L551*$BD$234+  SummaryProjects!L571*$BD$235+  SummaryProjects!L591*$BD$236+  SummaryProjects!L611*$BD$237,\"\"))","v":0},{"$f":"IF(M261=\"\",0,IFERROR(SummaryProjects!M31*$BD$208+  SummaryProjects!M51*$BD$209+  SummaryProjects!M71*$BD$210+  SummaryProjects!M91*$BD$211+  SummaryProjects!M111*$BD$212+  SummaryProjects!M131*$BD$213+  SummaryProjects!M151*$BD$214+  SummaryProjects!M171*$BD$215+  SummaryProjects!M191*$BD$216+  SummaryProjects!M211*$BD$217+  SummaryProjects!M231*$BD$218+  SummaryProjects!M251*$BD$219+  SummaryProjects!M271*$BD$220+  SummaryProjects!M291*$BD$221+  SummaryProjects!M311*$BD$222+  SummaryProjects!M331*$BD$223+  SummaryProjects!M351*$BD$224+  SummaryProjects!M371*$BD$225+  SummaryProjects!M391*$BD$226+  SummaryProjects!M411*$BD$227+  SummaryProjects!M431*$BD$228+  SummaryProjects!M451*$BD$229+  SummaryProjects!M471*$BD$230+  SummaryProjects!M491*$BD$231+  SummaryProjects!M511*$BD$232+  SummaryProjects!M531*$BD$233+  SummaryProjects!M551*$BD$234+  SummaryProjects!M571*$BD$235+  SummaryProjects!M591*$BD$236+  SummaryProjects!M611*$BD$237,\"\"))","v":0},{"$f":"IF(N261=\"\",0,IFERROR(SummaryProjects!N31*$BD$208+  SummaryProjects!N51*$BD$209+  SummaryProjects!N71*$BD$210+  SummaryProjects!N91*$BD$211+  SummaryProjects!N111*$BD$212+  SummaryProjects!N131*$BD$213+  SummaryProjects!N151*$BD$214+  SummaryProjects!N171*$BD$215+  SummaryProjects!N191*$BD$216+  SummaryProjects!N211*$BD$217+  SummaryProjects!N231*$BD$218+  SummaryProjects!N251*$BD$219+  SummaryProjects!N271*$BD$220+  SummaryProjects!N291*$BD$221+  SummaryProjects!N311*$BD$222+  SummaryProjects!N331*$BD$223+  SummaryProjects!N351*$BD$224+  SummaryProjects!N371*$BD$225+  SummaryProjects!N391*$BD$226+  SummaryProjects!N411*$BD$227+  SummaryProjects!N431*$BD$228+  SummaryProjects!N451*$BD$229+  SummaryProjects!N471*$BD$230+  SummaryProjects!N491*$BD$231+  SummaryProjects!N511*$BD$232+  SummaryProjects!N531*$BD$233+  SummaryProjects!N551*$BD$234+  SummaryProjects!N571*$BD$235+  SummaryProjects!N591*$BD$236+  SummaryProjects!N611*$BD$237,\"\"))","v":0},{"$f":"IF(O261=\"\",0,IFERROR(SummaryProjects!O31*$BD$208+  SummaryProjects!O51*$BD$209+  SummaryProjects!O71*$BD$210+  SummaryProjects!O91*$BD$211+  SummaryProjects!O111*$BD$212+  SummaryProjects!O131*$BD$213+  SummaryProjects!O151*$BD$214+  SummaryProjects!O171*$BD$215+  SummaryProjects!O191*$BD$216+  SummaryProjects!O211*$BD$217+  SummaryProjects!O231*$BD$218+  SummaryProjects!O251*$BD$219+  SummaryProjects!O271*$BD$220+  SummaryProjects!O291*$BD$221+  SummaryProjects!O311*$BD$222+  SummaryProjects!O331*$BD$223+  SummaryProjects!O351*$BD$224+  SummaryProjects!O371*$BD$225+  SummaryProjects!O391*$BD$226+  SummaryProjects!O411*$BD$227+  SummaryProjects!O431*$BD$228+  SummaryProjects!O451*$BD$229+  SummaryProjects!O471*$BD$230+  SummaryProjects!O491*$BD$231+  SummaryProjects!O511*$BD$232+  SummaryProjects!O531*$BD$233+  SummaryProjects!O551*$BD$234+  SummaryProjects!O571*$BD$235+  SummaryProjects!O591*$BD$236+  SummaryProjects!O611*$BD$237,\"\"))","v":0},{"$f":"IF(P261=\"\",0,IFERROR(SummaryProjects!P31*$BD$208+  SummaryProjects!P51*$BD$209+  SummaryProjects!P71*$BD$210+  SummaryProjects!P91*$BD$211+  SummaryProjects!P111*$BD$212+  SummaryProjects!P131*$BD$213+  SummaryProjects!P151*$BD$214+  SummaryProjects!P171*$BD$215+  SummaryProjects!P191*$BD$216+  SummaryProjects!P211*$BD$217+  SummaryProjects!P231*$BD$218+  SummaryProjects!P251*$BD$219+  SummaryProjects!P271*$BD$220+  SummaryProjects!P291*$BD$221+  SummaryProjects!P311*$BD$222+  SummaryProjects!P331*$BD$223+  SummaryProjects!P351*$BD$224+  SummaryProjects!P371*$BD$225+  SummaryProjects!P391*$BD$226+  SummaryProjects!P411*$BD$227+  SummaryProjects!P431*$BD$228+  SummaryProjects!P451*$BD$229+  SummaryProjects!P471*$BD$230+  SummaryProjects!P491*$BD$231+  SummaryProjects!P511*$BD$232+  SummaryProjects!P531*$BD$233+  SummaryProjects!P551*$BD$234+  SummaryProjects!P571*$BD$235+  SummaryProjects!P591*$BD$236+  SummaryProjects!P611*$BD$237,\"\"))","v":0},{"$f":"IF(Q261=\"\",0,IFERROR(SummaryProjects!Q31*$BD$208+  SummaryProjects!Q51*$BD$209+  SummaryProjects!Q71*$BD$210+  SummaryProjects!Q91*$BD$211+  SummaryProjects!Q111*$BD$212+  SummaryProjects!Q131*$BD$213+  SummaryProjects!Q151*$BD$214+  SummaryProjects!Q171*$BD$215+  SummaryProjects!Q191*$BD$216+  SummaryProjects!Q211*$BD$217+  SummaryProjects!Q231*$BD$218+  SummaryProjects!Q251*$BD$219+  SummaryProjects!Q271*$BD$220+  SummaryProjects!Q291*$BD$221+  SummaryProjects!Q311*$BD$222+  SummaryProjects!Q331*$BD$223+  SummaryProjects!Q351*$BD$224+  SummaryProjects!Q371*$BD$225+  SummaryProjects!Q391*$BD$226+  SummaryProjects!Q411*$BD$227+  SummaryProjects!Q431*$BD$228+  SummaryProjects!Q451*$BD$229+  SummaryProjects!Q471*$BD$230+  SummaryProjects!Q491*$BD$231+  SummaryProjects!Q511*$BD$232+  SummaryProjects!Q531*$BD$233+  SummaryProjects!Q551*$BD$234+  SummaryProjects!Q571*$BD$235+  SummaryProjects!Q591*$BD$236+  SummaryProjects!Q611*$BD$237,\"\"))","v":0},{"$f":"IF(R261=\"\",0,IFERROR(SummaryProjects!R31*$BD$208+  SummaryProjects!R51*$BD$209+  SummaryProjects!R71*$BD$210+  SummaryProjects!R91*$BD$211+  SummaryProjects!R111*$BD$212+  SummaryProjects!R131*$BD$213+  SummaryProjects!R151*$BD$214+  SummaryProjects!R171*$BD$215+  SummaryProjects!R191*$BD$216+  SummaryProjects!R211*$BD$217+  SummaryProjects!R231*$BD$218+  SummaryProjects!R251*$BD$219+  SummaryProjects!R271*$BD$220+  SummaryProjects!R291*$BD$221+  SummaryProjects!R311*$BD$222+  SummaryProjects!R331*$BD$223+  SummaryProjects!R351*$BD$224+  SummaryProjects!R371*$BD$225+  SummaryProjects!R391*$BD$226+  SummaryProjects!R411*$BD$227+  SummaryProjects!R431*$BD$228+  SummaryProjects!R451*$BD$229+  SummaryProjects!R471*$BD$230+  SummaryProjects!R491*$BD$231+  SummaryProjects!R511*$BD$232+  SummaryProjects!R531*$BD$233+  SummaryProjects!R551*$BD$234+  SummaryProjects!R571*$BD$235+  SummaryProjects!R591*$BD$236+  SummaryProjects!R611*$BD$237,\"\"))","v":0},{"$f":"IF(S261=\"\",0,IFERROR(SummaryProjects!S31*$BD$208+  SummaryProjects!S51*$BD$209+  SummaryProjects!S71*$BD$210+  SummaryProjects!S91*$BD$211+  SummaryProjects!S111*$BD$212+  SummaryProjects!S131*$BD$213+  SummaryProjects!S151*$BD$214+  SummaryProjects!S171*$BD$215+  SummaryProjects!S191*$BD$216+  SummaryProjects!S211*$BD$217+  SummaryProjects!S231*$BD$218+  SummaryProjects!S251*$BD$219+  SummaryProjects!S271*$BD$220+  SummaryProjects!S291*$BD$221+  SummaryProjects!S311*$BD$222+  SummaryProjects!S331*$BD$223+  SummaryProjects!S351*$BD$224+  SummaryProjects!S371*$BD$225+  SummaryProjects!S391*$BD$226+  SummaryProjects!S411*$BD$227+  SummaryProjects!S431*$BD$228+  SummaryProjects!S451*$BD$229+  SummaryProjects!S471*$BD$230+  SummaryProjects!S491*$BD$231+  SummaryProjects!S511*$BD$232+  SummaryProjects!S531*$BD$233+  SummaryProjects!S551*$BD$234+  SummaryProjects!S571*$BD$235+  SummaryProjects!S591*$BD$236+  SummaryProjects!S611*$BD$237,\"\"))","v":0},{"$f":"IF(T261=\"\",0,IFERROR(SummaryProjects!T31*$BD$208+  SummaryProjects!T51*$BD$209+  SummaryProjects!T71*$BD$210+  SummaryProjects!T91*$BD$211+  SummaryProjects!T111*$BD$212+  SummaryProjects!T131*$BD$213+  SummaryProjects!T151*$BD$214+  SummaryProjects!T171*$BD$215+  SummaryProjects!T191*$BD$216+  SummaryProjects!T211*$BD$217+  SummaryProjects!T231*$BD$218+  SummaryProjects!T251*$BD$219+  SummaryProjects!T271*$BD$220+  SummaryProjects!T291*$BD$221+  SummaryProjects!T311*$BD$222+  SummaryProjects!T331*$BD$223+  SummaryProjects!T351*$BD$224+  SummaryProjects!T371*$BD$225+  SummaryProjects!T391*$BD$226+  SummaryProjects!T411*$BD$227+  SummaryProjects!T431*$BD$228+  SummaryProjects!T451*$BD$229+  SummaryProjects!T471*$BD$230+  SummaryProjects!T491*$BD$231+  SummaryProjects!T511*$BD$232+  SummaryProjects!T531*$BD$233+  SummaryProjects!T551*$BD$234+  SummaryProjects!T571*$BD$235+  SummaryProjects!T591*$BD$236+  SummaryProjects!T611*$BD$237,\"\"))","v":0},{"$f":"IF(U261=\"\",0,IFERROR(SummaryProjects!U31*$BD$208+  SummaryProjects!U51*$BD$209+  SummaryProjects!U71*$BD$210+  SummaryProjects!U91*$BD$211+  SummaryProjects!U111*$BD$212+  SummaryProjects!U131*$BD$213+  SummaryProjects!U151*$BD$214+  SummaryProjects!U171*$BD$215+  SummaryProjects!U191*$BD$216+  SummaryProjects!U211*$BD$217+  SummaryProjects!U231*$BD$218+  SummaryProjects!U251*$BD$219+  SummaryProjects!U271*$BD$220+  SummaryProjects!U291*$BD$221+  SummaryProjects!U311*$BD$222+  SummaryProjects!U331*$BD$223+  SummaryProjects!U351*$BD$224+  SummaryProjects!U371*$BD$225+  SummaryProjects!U391*$BD$226+  SummaryProjects!U411*$BD$227+  SummaryProjects!U431*$BD$228+  SummaryProjects!U451*$BD$229+  SummaryProjects!U471*$BD$230+  SummaryProjects!U491*$BD$231+  SummaryProjects!U511*$BD$232+  SummaryProjects!U531*$BD$233+  SummaryProjects!U551*$BD$234+  SummaryProjects!U571*$BD$235+  SummaryProjects!U591*$BD$236+  SummaryProjects!U611*$BD$237,\"\"))","v":0},{"$f":"IF(V261=\"\",0,IFERROR(SummaryProjects!V31*$BD$208+  SummaryProjects!V51*$BD$209+  SummaryProjects!V71*$BD$210+  SummaryProjects!V91*$BD$211+  SummaryProjects!V111*$BD$212+  SummaryProjects!V131*$BD$213+  SummaryProjects!V151*$BD$214+  SummaryProjects!V171*$BD$215+  SummaryProjects!V191*$BD$216+  SummaryProjects!V211*$BD$217+  SummaryProjects!V231*$BD$218+  SummaryProjects!V251*$BD$219+  SummaryProjects!V271*$BD$220+  SummaryProjects!V291*$BD$221+  SummaryProjects!V311*$BD$222+  SummaryProjects!V331*$BD$223+  SummaryProjects!V351*$BD$224+  SummaryProjects!V371*$BD$225+  SummaryProjects!V391*$BD$226+  SummaryProjects!V411*$BD$227+  SummaryProjects!V431*$BD$228+  SummaryProjects!V451*$BD$229+  SummaryProjects!V471*$BD$230+  SummaryProjects!V491*$BD$231+  SummaryProjects!V511*$BD$232+  SummaryProjects!V531*$BD$233+  SummaryProjects!V551*$BD$234+  SummaryProjects!V571*$BD$235+  SummaryProjects!V591*$BD$236+  SummaryProjects!V611*$BD$237,\"\"))","v":0},{"$f":"IF(W261=\"\",0,IFERROR(SummaryProjects!W31*$BD$208+  SummaryProjects!W51*$BD$209+  SummaryProjects!W71*$BD$210+  SummaryProjects!W91*$BD$211+  SummaryProjects!W111*$BD$212+  SummaryProjects!W131*$BD$213+  SummaryProjects!W151*$BD$214+  SummaryProjects!W171*$BD$215+  SummaryProjects!W191*$BD$216+  SummaryProjects!W211*$BD$217+  SummaryProjects!W231*$BD$218+  SummaryProjects!W251*$BD$219+  SummaryProjects!W271*$BD$220+  SummaryProjects!W291*$BD$221+  SummaryProjects!W311*$BD$222+  SummaryProjects!W331*$BD$223+  SummaryProjects!W351*$BD$224+  SummaryProjects!W371*$BD$225+  SummaryProjects!W391*$BD$226+  SummaryProjects!W411*$BD$227+  SummaryProjects!W431*$BD$228+  SummaryProjects!W451*$BD$229+  SummaryProjects!W471*$BD$230+  SummaryProjects!W491*$BD$231+  SummaryProjects!W511*$BD$232+  SummaryProjects!W531*$BD$233+  SummaryProjects!W551*$BD$234+  SummaryProjects!W571*$BD$235+  SummaryProjects!W591*$BD$236+  SummaryProjects!W611*$BD$237,\"\"))","v":0},{"$f":"IF(X261=\"\",0,IFERROR(SummaryProjects!X31*$BD$208+  SummaryProjects!X51*$BD$209+  SummaryProjects!X71*$BD$210+  SummaryProjects!X91*$BD$211+  SummaryProjects!X111*$BD$212+  SummaryProjects!X131*$BD$213+  SummaryProjects!X151*$BD$214+  SummaryProjects!X171*$BD$215+  SummaryProjects!X191*$BD$216+  SummaryProjects!X211*$BD$217+  SummaryProjects!X231*$BD$218+  SummaryProjects!X251*$BD$219+  SummaryProjects!X271*$BD$220+  SummaryProjects!X291*$BD$221+  SummaryProjects!X311*$BD$222+  SummaryProjects!X331*$BD$223+  SummaryProjects!X351*$BD$224+  SummaryProjects!X371*$BD$225+  SummaryProjects!X391*$BD$226+  SummaryProjects!X411*$BD$227+  SummaryProjects!X431*$BD$228+  SummaryProjects!X451*$BD$229+  SummaryProjects!X471*$BD$230+  SummaryProjects!X491*$BD$231+  SummaryProjects!X511*$BD$232+  SummaryProjects!X531*$BD$233+  SummaryProjects!X551*$BD$234+  SummaryProjects!X571*$BD$235+  SummaryProjects!X591*$BD$236+  SummaryProjects!X611*$BD$237,\"\"))","v":0},{"$f":"IF(Y261=\"\",0,IFERROR(SummaryProjects!Y31*$BD$208+  SummaryProjects!Y51*$BD$209+  SummaryProjects!Y71*$BD$210+  SummaryProjects!Y91*$BD$211+  SummaryProjects!Y111*$BD$212+  SummaryProjects!Y131*$BD$213+  SummaryProjects!Y151*$BD$214+  SummaryProjects!Y171*$BD$215+  SummaryProjects!Y191*$BD$216+  SummaryProjects!Y211*$BD$217+  SummaryProjects!Y231*$BD$218+  SummaryProjects!Y251*$BD$219+  SummaryProjects!Y271*$BD$220+  SummaryProjects!Y291*$BD$221+  SummaryProjects!Y311*$BD$222+  SummaryProjects!Y331*$BD$223+  SummaryProjects!Y351*$BD$224+  SummaryProjects!Y371*$BD$225+  SummaryProjects!Y391*$BD$226+  SummaryProjects!Y411*$BD$227+  SummaryProjects!Y431*$BD$228+  SummaryProjects!Y451*$BD$229+  SummaryProjects!Y471*$BD$230+  SummaryProjects!Y491*$BD$231+  SummaryProjects!Y511*$BD$232+  SummaryProjects!Y531*$BD$233+  SummaryProjects!Y551*$BD$234+  SummaryProjects!Y571*$BD$235+  SummaryProjects!Y591*$BD$236+  SummaryProjects!Y611*$BD$237,\"\"))","v":0},{"$f":"IF(Z261=\"\",0,IFERROR(SummaryProjects!Z31*$BD$208+  SummaryProjects!Z51*$BD$209+  SummaryProjects!Z71*$BD$210+  SummaryProjects!Z91*$BD$211+  SummaryProjects!Z111*$BD$212+  SummaryProjects!Z131*$BD$213+  SummaryProjects!Z151*$BD$214+  SummaryProjects!Z171*$BD$215+  SummaryProjects!Z191*$BD$216+  SummaryProjects!Z211*$BD$217+  SummaryProjects!Z231*$BD$218+  SummaryProjects!Z251*$BD$219+  SummaryProjects!Z271*$BD$220+  SummaryProjects!Z291*$BD$221+  SummaryProjects!Z311*$BD$222+  SummaryProjects!Z331*$BD$223+  SummaryProjects!Z351*$BD$224+  SummaryProjects!Z371*$BD$225+  SummaryProjects!Z391*$BD$226+  SummaryProjects!Z411*$BD$227+  SummaryProjects!Z431*$BD$228+  SummaryProjects!Z451*$BD$229+  SummaryProjects!Z471*$BD$230+  SummaryProjects!Z491*$BD$231+  SummaryProjects!Z511*$BD$232+  SummaryProjects!Z531*$BD$233+  SummaryProjects!Z551*$BD$234+  SummaryProjects!Z571*$BD$235+  SummaryProjects!Z591*$BD$236+  SummaryProjects!Z611*$BD$237,\"\"))","v":0},{"$f":"IF(AA261=\"\",0,IFERROR(SummaryProjects!AA31*$BD$208+  SummaryProjects!AA51*$BD$209+  SummaryProjects!AA71*$BD$210+  SummaryProjects!AA91*$BD$211+  SummaryProjects!AA111*$BD$212+  SummaryProjects!AA131*$BD$213+  SummaryProjects!AA151*$BD$214+  SummaryProjects!AA171*$BD$215+  SummaryProjects!AA191*$BD$216+  SummaryProjects!AA211*$BD$217+  SummaryProjects!AA231*$BD$218+  SummaryProjects!AA251*$BD$219+  SummaryProjects!AA271*$BD$220+  SummaryProjects!AA291*$BD$221+  SummaryProjects!AA311*$BD$222+  SummaryProjects!AA331*$BD$223+  SummaryProjects!AA351*$BD$224+  SummaryProjects!AA371*$BD$225+  SummaryProjects!AA391*$BD$226+  SummaryProjects!AA411*$BD$227+  SummaryProjects!AA431*$BD$228+  SummaryProjects!AA451*$BD$229+  SummaryProjects!AA471*$BD$230+  SummaryProjects!AA491*$BD$231+  SummaryProjects!AA511*$BD$232+  SummaryProjects!AA531*$BD$233+  SummaryProjects!AA551*$BD$234+  SummaryProjects!AA571*$BD$235+  SummaryProjects!AA591*$BD$236+  SummaryProjects!AA611*$BD$237,\"\"))","v":0},{"$f":"IF(AB261=\"\",0,IFERROR(SummaryProjects!AB31*$BD$208+  SummaryProjects!AB51*$BD$209+  SummaryProjects!AB71*$BD$210+  SummaryProjects!AB91*$BD$211+  SummaryProjects!AB111*$BD$212+  SummaryProjects!AB131*$BD$213+  SummaryProjects!AB151*$BD$214+  SummaryProjects!AB171*$BD$215+  SummaryProjects!AB191*$BD$216+  SummaryProjects!AB211*$BD$217+  SummaryProjects!AB231*$BD$218+  SummaryProjects!AB251*$BD$219+  SummaryProjects!AB271*$BD$220+  SummaryProjects!AB291*$BD$221+  SummaryProjects!AB311*$BD$222+  SummaryProjects!AB331*$BD$223+  SummaryProjects!AB351*$BD$224+  SummaryProjects!AB371*$BD$225+  SummaryProjects!AB391*$BD$226+  SummaryProjects!AB411*$BD$227+  SummaryProjects!AB431*$BD$228+  SummaryProjects!AB451*$BD$229+  SummaryProjects!AB471*$BD$230+  SummaryProjects!AB491*$BD$231+  SummaryProjects!AB511*$BD$232+  SummaryProjects!AB531*$BD$233+  SummaryProjects!AB551*$BD$234+  SummaryProjects!AB571*$BD$235+  SummaryProjects!AB591*$BD$236+  SummaryProjects!AB611*$BD$237,\"\"))","v":0},{"$f":"IF(AC261=\"\",0,IFERROR(SummaryProjects!AC31*$BD$208+  SummaryProjects!AC51*$BD$209+  SummaryProjects!AC71*$BD$210+  SummaryProjects!AC91*$BD$211+  SummaryProjects!AC111*$BD$212+  SummaryProjects!AC131*$BD$213+  SummaryProjects!AC151*$BD$214+  SummaryProjects!AC171*$BD$215+  SummaryProjects!AC191*$BD$216+  SummaryProjects!AC211*$BD$217+  SummaryProjects!AC231*$BD$218+  SummaryProjects!AC251*$BD$219+  SummaryProjects!AC271*$BD$220+  SummaryProjects!AC291*$BD$221+  SummaryProjects!AC311*$BD$222+  SummaryProjects!AC331*$BD$223+  SummaryProjects!AC351*$BD$224+  SummaryProjects!AC371*$BD$225+  SummaryProjects!AC391*$BD$226+  SummaryProjects!AC411*$BD$227+  SummaryProjects!AC431*$BD$228+  SummaryProjects!AC451*$BD$229+  SummaryProjects!AC471*$BD$230+  SummaryProjects!AC491*$BD$231+  SummaryProjects!AC511*$BD$232+  SummaryProjects!AC531*$BD$233+  SummaryProjects!AC551*$BD$234+  SummaryProjects!AC571*$BD$235+  SummaryProjects!AC591*$BD$236+  SummaryProjects!AC611*$BD$237,\"\"))","v":0},{"$f":"IF(AD261=\"\",0,IFERROR(SummaryProjects!AD31*$BD$208+  SummaryProjects!AD51*$BD$209+  SummaryProjects!AD71*$BD$210+  SummaryProjects!AD91*$BD$211+  SummaryProjects!AD111*$BD$212+  SummaryProjects!AD131*$BD$213+  SummaryProjects!AD151*$BD$214+  SummaryProjects!AD171*$BD$215+  SummaryProjects!AD191*$BD$216+  SummaryProjects!AD211*$BD$217+  SummaryProjects!AD231*$BD$218+  SummaryProjects!AD251*$BD$219+  SummaryProjects!AD271*$BD$220+  SummaryProjects!AD291*$BD$221+  SummaryProjects!AD311*$BD$222+  SummaryProjects!AD331*$BD$223+  SummaryProjects!AD351*$BD$224+  SummaryProjects!AD371*$BD$225+  SummaryProjects!AD391*$BD$226+  SummaryProjects!AD411*$BD$227+  SummaryProjects!AD431*$BD$228+  SummaryProjects!AD451*$BD$229+  SummaryProjects!AD471*$BD$230+  SummaryProjects!AD491*$BD$231+  SummaryProjects!AD511*$BD$232+  SummaryProjects!AD531*$BD$233+  SummaryProjects!AD551*$BD$234+  SummaryProjects!AD571*$BD$235+  SummaryProjects!AD591*$BD$236+  SummaryProjects!AD611*$BD$237,\"\"))","v":0},{"$f":"IF(AE261=\"\",0,IFERROR(SummaryProjects!AE31*$BD$208+  SummaryProjects!AE51*$BD$209+  SummaryProjects!AE71*$BD$210+  SummaryProjects!AE91*$BD$211+  SummaryProjects!AE111*$BD$212+  SummaryProjects!AE131*$BD$213+  SummaryProjects!AE151*$BD$214+  SummaryProjects!AE171*$BD$215+  SummaryProjects!AE191*$BD$216+  SummaryProjects!AE211*$BD$217+  SummaryProjects!AE231*$BD$218+  SummaryProjects!AE251*$BD$219+  SummaryProjects!AE271*$BD$220+  SummaryProjects!AE291*$BD$221+  SummaryProjects!AE311*$BD$222+  SummaryProjects!AE331*$BD$223+  SummaryProjects!AE351*$BD$224+  SummaryProjects!AE371*$BD$225+  SummaryProjects!AE391*$BD$226+  SummaryProjects!AE411*$BD$227+  SummaryProjects!AE431*$BD$228+  SummaryProjects!AE451*$BD$229+  SummaryProjects!AE471*$BD$230+  SummaryProjects!AE491*$BD$231+  SummaryProjects!AE511*$BD$232+  SummaryProjects!AE531*$BD$233+  SummaryProjects!AE551*$BD$234+  SummaryProjects!AE571*$BD$235+  SummaryProjects!AE591*$BD$236+  SummaryProjects!AE611*$BD$237,\"\"))","v":0},{"$f":"IF(AF261=\"\",0,IFERROR(SummaryProjects!AF31*$BD$208+  SummaryProjects!AF51*$BD$209+  SummaryProjects!AF71*$BD$210+  SummaryProjects!AF91*$BD$211+  SummaryProjects!AF111*$BD$212+  SummaryProjects!AF131*$BD$213+  SummaryProjects!AF151*$BD$214+  SummaryProjects!AF171*$BD$215+  SummaryProjects!AF191*$BD$216+  SummaryProjects!AF211*$BD$217+  SummaryProjects!AF231*$BD$218+  SummaryProjects!AF251*$BD$219+  SummaryProjects!AF271*$BD$220+  SummaryProjects!AF291*$BD$221+  SummaryProjects!AF311*$BD$222+  SummaryProjects!AF331*$BD$223+  SummaryProjects!AF351*$BD$224+  SummaryProjects!AF371*$BD$225+  SummaryProjects!AF391*$BD$226+  SummaryProjects!AF411*$BD$227+  SummaryProjects!AF431*$BD$228+  SummaryProjects!AF451*$BD$229+  SummaryProjects!AF471*$BD$230+  SummaryProjects!AF491*$BD$231+  SummaryProjects!AF511*$BD$232+  SummaryProjects!AF531*$BD$233+  SummaryProjects!AF551*$BD$234+  SummaryProjects!AF571*$BD$235+  SummaryProjects!AF591*$BD$236+  SummaryProjects!AF611*$BD$237,\"\"))","v":0},{"$f":"IF(AG261=\"\",0,IFERROR(SummaryProjects!AG31*$BD$208+  SummaryProjects!AG51*$BD$209+  SummaryProjects!AG71*$BD$210+  SummaryProjects!AG91*$BD$211+  SummaryProjects!AG111*$BD$212+  SummaryProjects!AG131*$BD$213+  SummaryProjects!AG151*$BD$214+  SummaryProjects!AG171*$BD$215+  SummaryProjects!AG191*$BD$216+  SummaryProjects!AG211*$BD$217+  SummaryProjects!AG231*$BD$218+  SummaryProjects!AG251*$BD$219+  SummaryProjects!AG271*$BD$220+  SummaryProjects!AG291*$BD$221+  SummaryProjects!AG311*$BD$222+  SummaryProjects!AG331*$BD$223+  SummaryProjects!AG351*$BD$224+  SummaryProjects!AG371*$BD$225+  SummaryProjects!AG391*$BD$226+  SummaryProjects!AG411*$BD$227+  SummaryProjects!AG431*$BD$228+  SummaryProjects!AG451*$BD$229+  SummaryProjects!AG471*$BD$230+  SummaryProjects!AG491*$BD$231+  SummaryProjects!AG511*$BD$232+  SummaryProjects!AG531*$BD$233+  SummaryProjects!AG551*$BD$234+  SummaryProjects!AG571*$BD$235+  SummaryProjects!AG591*$BD$236+  SummaryProjects!AG611*$BD$237,\"\"))","v":0},{"$f":"IF(AH261=\"\",0,IFERROR(SummaryProjects!AH31*$BD$208+  SummaryProjects!AH51*$BD$209+  SummaryProjects!AH71*$BD$210+  SummaryProjects!AH91*$BD$211+  SummaryProjects!AH111*$BD$212+  SummaryProjects!AH131*$BD$213+  SummaryProjects!AH151*$BD$214+  SummaryProjects!AH171*$BD$215+  SummaryProjects!AH191*$BD$216+  SummaryProjects!AH211*$BD$217+  SummaryProjects!AH231*$BD$218+  SummaryProjects!AH251*$BD$219+  SummaryProjects!AH271*$BD$220+  SummaryProjects!AH291*$BD$221+  SummaryProjects!AH311*$BD$222+  SummaryProjects!AH331*$BD$223+  SummaryProjects!AH351*$BD$224+  SummaryProjects!AH371*$BD$225+  SummaryProjects!AH391*$BD$226+  SummaryProjects!AH411*$BD$227+  SummaryProjects!AH431*$BD$228+  SummaryProjects!AH451*$BD$229+  SummaryProjects!AH471*$BD$230+  SummaryProjects!AH491*$BD$231+  SummaryProjects!AH511*$BD$232+  SummaryProjects!AH531*$BD$233+  SummaryProjects!AH551*$BD$234+  SummaryProjects!AH571*$BD$235+  SummaryProjects!AH591*$BD$236+  SummaryProjects!AH611*$BD$237,\"\"))","v":0},{"$f":"IF(AI261=\"\",0,IFERROR(SummaryProjects!AI31*$BD$208+  SummaryProjects!AI51*$BD$209+  SummaryProjects!AI71*$BD$210+  SummaryProjects!AI91*$BD$211+  SummaryProjects!AI111*$BD$212+  SummaryProjects!AI131*$BD$213+  SummaryProjects!AI151*$BD$214+  SummaryProjects!AI171*$BD$215+  SummaryProjects!AI191*$BD$216+  SummaryProjects!AI211*$BD$217+  SummaryProjects!AI231*$BD$218+  SummaryProjects!AI251*$BD$219+  SummaryProjects!AI271*$BD$220+  SummaryProjects!AI291*$BD$221+  SummaryProjects!AI311*$BD$222+  SummaryProjects!AI331*$BD$223+  SummaryProjects!AI351*$BD$224+  SummaryProjects!AI371*$BD$225+  SummaryProjects!AI391*$BD$226+  SummaryProjects!AI411*$BD$227+  SummaryProjects!AI431*$BD$228+  SummaryProjects!AI451*$BD$229+  SummaryProjects!AI471*$BD$230+  SummaryProjects!AI491*$BD$231+  SummaryProjects!AI511*$BD$232+  SummaryProjects!AI531*$BD$233+  SummaryProjects!AI551*$BD$234+  SummaryProjects!AI571*$BD$235+  SummaryProjects!AI591*$BD$236+  SummaryProjects!AI611*$BD$237,\"\"))","v":0},{"$f":"IF(AJ261=\"\",0,IFERROR(SummaryProjects!AJ31*$BD$208+  SummaryProjects!AJ51*$BD$209+  SummaryProjects!AJ71*$BD$210+  SummaryProjects!AJ91*$BD$211+  SummaryProjects!AJ111*$BD$212+  SummaryProjects!AJ131*$BD$213+  SummaryProjects!AJ151*$BD$214+  SummaryProjects!AJ171*$BD$215+  SummaryProjects!AJ191*$BD$216+  SummaryProjects!AJ211*$BD$217+  SummaryProjects!AJ231*$BD$218+  SummaryProjects!AJ251*$BD$219+  SummaryProjects!AJ271*$BD$220+  SummaryProjects!AJ291*$BD$221+  SummaryProjects!AJ311*$BD$222+  SummaryProjects!AJ331*$BD$223+  SummaryProjects!AJ351*$BD$224+  SummaryProjects!AJ371*$BD$225+  SummaryProjects!AJ391*$BD$226+  SummaryProjects!AJ411*$BD$227+  SummaryProjects!AJ431*$BD$228+  SummaryProjects!AJ451*$BD$229+  SummaryProjects!AJ471*$BD$230+  SummaryProjects!AJ491*$BD$231+  SummaryProjects!AJ511*$BD$232+  SummaryProjects!AJ531*$BD$233+  SummaryProjects!AJ551*$BD$234+  SummaryProjects!AJ571*$BD$235+  SummaryProjects!AJ591*$BD$236+  SummaryProjects!AJ611*$BD$237,\"\"))","v":0},{"$f":"IF(AK261=\"\",0,IFERROR(SummaryProjects!AK31*$BD$208+  SummaryProjects!AK51*$BD$209+  SummaryProjects!AK71*$BD$210+  SummaryProjects!AK91*$BD$211+  SummaryProjects!AK111*$BD$212+  SummaryProjects!AK131*$BD$213+  SummaryProjects!AK151*$BD$214+  SummaryProjects!AK171*$BD$215+  SummaryProjects!AK191*$BD$216+  SummaryProjects!AK211*$BD$217+  SummaryProjects!AK231*$BD$218+  SummaryProjects!AK251*$BD$219+  SummaryProjects!AK271*$BD$220+  SummaryProjects!AK291*$BD$221+  SummaryProjects!AK311*$BD$222+  SummaryProjects!AK331*$BD$223+  SummaryProjects!AK351*$BD$224+  SummaryProjects!AK371*$BD$225+  SummaryProjects!AK391*$BD$226+  SummaryProjects!AK411*$BD$227+  SummaryProjects!AK431*$BD$228+  SummaryProjects!AK451*$BD$229+  SummaryProjects!AK471*$BD$230+  SummaryProjects!AK491*$BD$231+  SummaryProjects!AK511*$BD$232+  SummaryProjects!AK531*$BD$233+  SummaryProjects!AK551*$BD$234+  SummaryProjects!AK571*$BD$235+  SummaryProjects!AK591*$BD$236+  SummaryProjects!AK611*$BD$237,\"\"))","v":0},{"$f":"IF(AL261=\"\",0,IFERROR(SummaryProjects!AL31*$BD$208+  SummaryProjects!AL51*$BD$209+  SummaryProjects!AL71*$BD$210+  SummaryProjects!AL91*$BD$211+  SummaryProjects!AL111*$BD$212+  SummaryProjects!AL131*$BD$213+  SummaryProjects!AL151*$BD$214+  SummaryProjects!AL171*$BD$215+  SummaryProjects!AL191*$BD$216+  SummaryProjects!AL211*$BD$217+  SummaryProjects!AL231*$BD$218+  SummaryProjects!AL251*$BD$219+  SummaryProjects!AL271*$BD$220+  SummaryProjects!AL291*$BD$221+  SummaryProjects!AL311*$BD$222+  SummaryProjects!AL331*$BD$223+  SummaryProjects!AL351*$BD$224+  SummaryProjects!AL371*$BD$225+  SummaryProjects!AL391*$BD$226+  SummaryProjects!AL411*$BD$227+  SummaryProjects!AL431*$BD$228+  SummaryProjects!AL451*$BD$229+  SummaryProjects!AL471*$BD$230+  SummaryProjects!AL491*$BD$231+  SummaryProjects!AL511*$BD$232+  SummaryProjects!AL531*$BD$233+  SummaryProjects!AL551*$BD$234+  SummaryProjects!AL571*$BD$235+  SummaryProjects!AL591*$BD$236+  SummaryProjects!AL611*$BD$237,\"\"))","v":0},{"$f":"IF(AM261=\"\",0,IFERROR(SummaryProjects!AM31*$BD$208+  SummaryProjects!AM51*$BD$209+  SummaryProjects!AM71*$BD$210+  SummaryProjects!AM91*$BD$211+  SummaryProjects!AM111*$BD$212+  SummaryProjects!AM131*$BD$213+  SummaryProjects!AM151*$BD$214+  SummaryProjects!AM171*$BD$215+  SummaryProjects!AM191*$BD$216+  SummaryProjects!AM211*$BD$217+  SummaryProjects!AM231*$BD$218+  SummaryProjects!AM251*$BD$219+  SummaryProjects!AM271*$BD$220+  SummaryProjects!AM291*$BD$221+  SummaryProjects!AM311*$BD$222+  SummaryProjects!AM331*$BD$223+  SummaryProjects!AM351*$BD$224+  SummaryProjects!AM371*$BD$225+  SummaryProjects!AM391*$BD$226+  SummaryProjects!AM411*$BD$227+  SummaryProjects!AM431*$BD$228+  SummaryProjects!AM451*$BD$229+  SummaryProjects!AM471*$BD$230+  SummaryProjects!AM491*$BD$231+  SummaryProjects!AM511*$BD$232+  SummaryProjects!AM531*$BD$233+  SummaryProjects!AM551*$BD$234+  SummaryProjects!AM571*$BD$235+  SummaryProjects!AM591*$BD$236+  SummaryProjects!AM611*$BD$237,\"\"))","v":0},{"$f":"IF(AN261=\"\",0,IFERROR(SummaryProjects!AN31*$BD$208+  SummaryProjects!AN51*$BD$209+  SummaryProjects!AN71*$BD$210+  SummaryProjects!AN91*$BD$211+  SummaryProjects!AN111*$BD$212+  SummaryProjects!AN131*$BD$213+  SummaryProjects!AN151*$BD$214+  SummaryProjects!AN171*$BD$215+  SummaryProjects!AN191*$BD$216+  SummaryProjects!AN211*$BD$217+  SummaryProjects!AN231*$BD$218+  SummaryProjects!AN251*$BD$219+  SummaryProjects!AN271*$BD$220+  SummaryProjects!AN291*$BD$221+  SummaryProjects!AN311*$BD$222+  SummaryProjects!AN331*$BD$223+  SummaryProjects!AN351*$BD$224+  SummaryProjects!AN371*$BD$225+  SummaryProjects!AN391*$BD$226+  SummaryProjects!AN411*$BD$227+  SummaryProjects!AN431*$BD$228+  SummaryProjects!AN451*$BD$229+  SummaryProjects!AN471*$BD$230+  SummaryProjects!AN491*$BD$231+  SummaryProjects!AN511*$BD$232+  SummaryProjects!AN531*$BD$233+  SummaryProjects!AN551*$BD$234+  SummaryProjects!AN571*$BD$235+  SummaryProjects!AN591*$BD$236+  SummaryProjects!AN611*$BD$237,\"\"))","v":0},{"$f":"IF(AO261=\"\",0,IFERROR(SummaryProjects!AO31*$BD$208+  SummaryProjects!AO51*$BD$209+  SummaryProjects!AO71*$BD$210+  SummaryProjects!AO91*$BD$211+  SummaryProjects!AO111*$BD$212+  SummaryProjects!AO131*$BD$213+  SummaryProjects!AO151*$BD$214+  SummaryProjects!AO171*$BD$215+  SummaryProjects!AO191*$BD$216+  SummaryProjects!AO211*$BD$217+  SummaryProjects!AO231*$BD$218+  SummaryProjects!AO251*$BD$219+  SummaryProjects!AO271*$BD$220+  SummaryProjects!AO291*$BD$221+  SummaryProjects!AO311*$BD$222+  SummaryProjects!AO331*$BD$223+  SummaryProjects!AO351*$BD$224+  SummaryProjects!AO371*$BD$225+  SummaryProjects!AO391*$BD$226+  SummaryProjects!AO411*$BD$227+  SummaryProjects!AO431*$BD$228+  SummaryProjects!AO451*$BD$229+  SummaryProjects!AO471*$BD$230+  SummaryProjects!AO491*$BD$231+  SummaryProjects!AO511*$BD$232+  SummaryProjects!AO531*$BD$233+  SummaryProjects!AO551*$BD$234+  SummaryProjects!AO571*$BD$235+  SummaryProjects!AO591*$BD$236+  SummaryProjects!AO611*$BD$237,\"\"))","v":0},{"$f":"IF(AP261=\"\",0,IFERROR(SummaryProjects!AP31*$BD$208+  SummaryProjects!AP51*$BD$209+  SummaryProjects!AP71*$BD$210+  SummaryProjects!AP91*$BD$211+  SummaryProjects!AP111*$BD$212+  SummaryProjects!AP131*$BD$213+  SummaryProjects!AP151*$BD$214+  SummaryProjects!AP171*$BD$215+  SummaryProjects!AP191*$BD$216+  SummaryProjects!AP211*$BD$217+  SummaryProjects!AP231*$BD$218+  SummaryProjects!AP251*$BD$219+  SummaryProjects!AP271*$BD$220+  SummaryProjects!AP291*$BD$221+  SummaryProjects!AP311*$BD$222+  SummaryProjects!AP331*$BD$223+  SummaryProjects!AP351*$BD$224+  SummaryProjects!AP371*$BD$225+  SummaryProjects!AP391*$BD$226+  SummaryProjects!AP411*$BD$227+  SummaryProjects!AP431*$BD$228+  SummaryProjects!AP451*$BD$229+  SummaryProjects!AP471*$BD$230+  SummaryProjects!AP491*$BD$231+  SummaryProjects!AP511*$BD$232+  SummaryProjects!AP531*$BD$233+  SummaryProjects!AP551*$BD$234+  SummaryProjects!AP571*$BD$235+  SummaryProjects!AP591*$BD$236+  SummaryProjects!AP611*$BD$237,\"\"))","v":0},{"$f":"IF(AQ261=\"\",0,IFERROR(SummaryProjects!AQ31*$BD$208+  SummaryProjects!AQ51*$BD$209+  SummaryProjects!AQ71*$BD$210+  SummaryProjects!AQ91*$BD$211+  SummaryProjects!AQ111*$BD$212+  SummaryProjects!AQ131*$BD$213+  SummaryProjects!AQ151*$BD$214+  SummaryProjects!AQ171*$BD$215+  SummaryProjects!AQ191*$BD$216+  SummaryProjects!AQ211*$BD$217+  SummaryProjects!AQ231*$BD$218+  SummaryProjects!AQ251*$BD$219+  SummaryProjects!AQ271*$BD$220+  SummaryProjects!AQ291*$BD$221+  SummaryProjects!AQ311*$BD$222+  SummaryProjects!AQ331*$BD$223+  SummaryProjects!AQ351*$BD$224+  SummaryProjects!AQ371*$BD$225+  SummaryProjects!AQ391*$BD$226+  SummaryProjects!AQ411*$BD$227+  SummaryProjects!AQ431*$BD$228+  SummaryProjects!AQ451*$BD$229+  SummaryProjects!AQ471*$BD$230+  SummaryProjects!AQ491*$BD$231+  SummaryProjects!AQ511*$BD$232+  SummaryProjects!AQ531*$BD$233+  SummaryProjects!AQ551*$BD$234+  SummaryProjects!AQ571*$BD$235+  SummaryProjects!AQ591*$BD$236+  SummaryProjects!AQ611*$BD$237,\"\"))","v":0},{"$f":"IF(AR261=\"\",0,IFERROR(SummaryProjects!AR31*$BD$208+  SummaryProjects!AR51*$BD$209+  SummaryProjects!AR71*$BD$210+  SummaryProjects!AR91*$BD$211+  SummaryProjects!AR111*$BD$212+  SummaryProjects!AR131*$BD$213+  SummaryProjects!AR151*$BD$214+  SummaryProjects!AR171*$BD$215+  SummaryProjects!AR191*$BD$216+  SummaryProjects!AR211*$BD$217+  SummaryProjects!AR231*$BD$218+  SummaryProjects!AR251*$BD$219+  SummaryProjects!AR271*$BD$220+  SummaryProjects!AR291*$BD$221+  SummaryProjects!AR311*$BD$222+  SummaryProjects!AR331*$BD$223+  SummaryProjects!AR351*$BD$224+  SummaryProjects!AR371*$BD$225+  SummaryProjects!AR391*$BD$226+  SummaryProjects!AR411*$BD$227+  SummaryProjects!AR431*$BD$228+  SummaryProjects!AR451*$BD$229+  SummaryProjects!AR471*$BD$230+  SummaryProjects!AR491*$BD$231+  SummaryProjects!AR511*$BD$232+  SummaryProjects!AR531*$BD$233+  SummaryProjects!AR551*$BD$234+  SummaryProjects!AR571*$BD$235+  SummaryProjects!AR591*$BD$236+  SummaryProjects!AR611*$BD$237,\"\"))","v":0},{"$f":"IF(AS261=\"\",0,IFERROR(SummaryProjects!AS31*$BD$208+  SummaryProjects!AS51*$BD$209+  SummaryProjects!AS71*$BD$210+  SummaryProjects!AS91*$BD$211+  SummaryProjects!AS111*$BD$212+  SummaryProjects!AS131*$BD$213+  SummaryProjects!AS151*$BD$214+  SummaryProjects!AS171*$BD$215+  SummaryProjects!AS191*$BD$216+  SummaryProjects!AS211*$BD$217+  SummaryProjects!AS231*$BD$218+  SummaryProjects!AS251*$BD$219+  SummaryProjects!AS271*$BD$220+  SummaryProjects!AS291*$BD$221+  SummaryProjects!AS311*$BD$222+  SummaryProjects!AS331*$BD$223+  SummaryProjects!AS351*$BD$224+  SummaryProjects!AS371*$BD$225+  SummaryProjects!AS391*$BD$226+  SummaryProjects!AS411*$BD$227+  SummaryProjects!AS431*$BD$228+  SummaryProjects!AS451*$BD$229+  SummaryProjects!AS471*$BD$230+  SummaryProjects!AS491*$BD$231+  SummaryProjects!AS511*$BD$232+  SummaryProjects!AS531*$BD$233+  SummaryProjects!AS551*$BD$234+  SummaryProjects!AS571*$BD$235+  SummaryProjects!AS591*$BD$236+  SummaryProjects!AS611*$BD$237,\"\"))","v":0},{"$f":"IF(AT261=\"\",0,IFERROR(SummaryProjects!AT31*$BD$208+  SummaryProjects!AT51*$BD$209+  SummaryProjects!AT71*$BD$210+  SummaryProjects!AT91*$BD$211+  SummaryProjects!AT111*$BD$212+  SummaryProjects!AT131*$BD$213+  SummaryProjects!AT151*$BD$214+  SummaryProjects!AT171*$BD$215+  SummaryProjects!AT191*$BD$216+  SummaryProjects!AT211*$BD$217+  SummaryProjects!AT231*$BD$218+  SummaryProjects!AT251*$BD$219+  SummaryProjects!AT271*$BD$220+  SummaryProjects!AT291*$BD$221+  SummaryProjects!AT311*$BD$222+  SummaryProjects!AT331*$BD$223+  SummaryProjects!AT351*$BD$224+  SummaryProjects!AT371*$BD$225+  SummaryProjects!AT391*$BD$226+  SummaryProjects!AT411*$BD$227+  SummaryProjects!AT431*$BD$228+  SummaryProjects!AT451*$BD$229+  SummaryProjects!AT471*$BD$230+  SummaryProjects!AT491*$BD$231+  SummaryProjects!AT511*$BD$232+  SummaryProjects!AT531*$BD$233+  SummaryProjects!AT551*$BD$234+  SummaryProjects!AT571*$BD$235+  SummaryProjects!AT591*$BD$236+  SummaryProjects!AT611*$BD$237,\"\"))","v":0},{"$f":"IF(AU261=\"\",0,IFERROR(SummaryProjects!AU31*$BD$208+  SummaryProjects!AU51*$BD$209+  SummaryProjects!AU71*$BD$210+  SummaryProjects!AU91*$BD$211+  SummaryProjects!AU111*$BD$212+  SummaryProjects!AU131*$BD$213+  SummaryProjects!AU151*$BD$214+  SummaryProjects!AU171*$BD$215+  SummaryProjects!AU191*$BD$216+  SummaryProjects!AU211*$BD$217+  SummaryProjects!AU231*$BD$218+  SummaryProjects!AU251*$BD$219+  SummaryProjects!AU271*$BD$220+  SummaryProjects!AU291*$BD$221+  SummaryProjects!AU311*$BD$222+  SummaryProjects!AU331*$BD$223+  SummaryProjects!AU351*$BD$224+  SummaryProjects!AU371*$BD$225+  SummaryProjects!AU391*$BD$226+  SummaryProjects!AU411*$BD$227+  SummaryProjects!AU431*$BD$228+  SummaryProjects!AU451*$BD$229+  SummaryProjects!AU471*$BD$230+  SummaryProjects!AU491*$BD$231+  SummaryProjects!AU511*$BD$232+  SummaryProjects!AU531*$BD$233+  SummaryProjects!AU551*$BD$234+  SummaryProjects!AU571*$BD$235+  SummaryProjects!AU591*$BD$236+  SummaryProjects!AU611*$BD$237,\"\"))","v":0},{"$f":"IF(AV261=\"\",0,IFERROR(SummaryProjects!AV31*$BD$208+  SummaryProjects!AV51*$BD$209+  SummaryProjects!AV71*$BD$210+  SummaryProjects!AV91*$BD$211+  SummaryProjects!AV111*$BD$212+  SummaryProjects!AV131*$BD$213+  SummaryProjects!AV151*$BD$214+  SummaryProjects!AV171*$BD$215+  SummaryProjects!AV191*$BD$216+  SummaryProjects!AV211*$BD$217+  SummaryProjects!AV231*$BD$218+  SummaryProjects!AV251*$BD$219+  SummaryProjects!AV271*$BD$220+  SummaryProjects!AV291*$BD$221+  SummaryProjects!AV311*$BD$222+  SummaryProjects!AV331*$BD$223+  SummaryProjects!AV351*$BD$224+  SummaryProjects!AV371*$BD$225+  SummaryProjects!AV391*$BD$226+  SummaryProjects!AV411*$BD$227+  SummaryProjects!AV431*$BD$228+  SummaryProjects!AV451*$BD$229+  SummaryProjects!AV471*$BD$230+  SummaryProjects!AV491*$BD$231+  SummaryProjects!AV511*$BD$232+  SummaryProjects!AV531*$BD$233+  SummaryProjects!AV551*$BD$234+  SummaryProjects!AV571*$BD$235+  SummaryProjects!AV591*$BD$236+  SummaryProjects!AV611*$BD$237,\"\"))","v":0},{"$f":"IF(AW261=\"\",0,IFERROR(SummaryProjects!AW31*$BD$208+  SummaryProjects!AW51*$BD$209+  SummaryProjects!AW71*$BD$210+  SummaryProjects!AW91*$BD$211+  SummaryProjects!AW111*$BD$212+  SummaryProjects!AW131*$BD$213+  SummaryProjects!AW151*$BD$214+  SummaryProjects!AW171*$BD$215+  SummaryProjects!AW191*$BD$216+  SummaryProjects!AW211*$BD$217+  SummaryProjects!AW231*$BD$218+  SummaryProjects!AW251*$BD$219+  SummaryProjects!AW271*$BD$220+  SummaryProjects!AW291*$BD$221+  SummaryProjects!AW311*$BD$222+  SummaryProjects!AW331*$BD$223+  SummaryProjects!AW351*$BD$224+  SummaryProjects!AW371*$BD$225+  SummaryProjects!AW391*$BD$226+  SummaryProjects!AW411*$BD$227+  SummaryProjects!AW431*$BD$228+  SummaryProjects!AW451*$BD$229+  SummaryProjects!AW471*$BD$230+  SummaryProjects!AW491*$BD$231+  SummaryProjects!AW511*$BD$232+  SummaryProjects!AW531*$BD$233+  SummaryProjects!AW551*$BD$234+  SummaryProjects!AW571*$BD$235+  SummaryProjects!AW591*$BD$236+  SummaryProjects!AW611*$BD$237,\"\"))","v":0},{"$f":"IF(AX261=\"\",0,IFERROR(SummaryProjects!AX31*$BD$208+  SummaryProjects!AX51*$BD$209+  SummaryProjects!AX71*$BD$210+  SummaryProjects!AX91*$BD$211+  SummaryProjects!AX111*$BD$212+  SummaryProjects!AX131*$BD$213+  SummaryProjects!AX151*$BD$214+  SummaryProjects!AX171*$BD$215+  SummaryProjects!AX191*$BD$216+  SummaryProjects!AX211*$BD$217+  SummaryProjects!AX231*$BD$218+  SummaryProjects!AX251*$BD$219+  SummaryProjects!AX271*$BD$220+  SummaryProjects!AX291*$BD$221+  SummaryProjects!AX311*$BD$222+  SummaryProjects!AX331*$BD$223+  SummaryProjects!AX351*$BD$224+  SummaryProjects!AX371*$BD$225+  SummaryProjects!AX391*$BD$226+  SummaryProjects!AX411*$BD$227+  SummaryProjects!AX431*$BD$228+  SummaryProjects!AX451*$BD$229+  SummaryProjects!AX471*$BD$230+  SummaryProjects!AX491*$BD$231+  SummaryProjects!AX511*$BD$232+  SummaryProjects!AX531*$BD$233+  SummaryProjects!AX551*$BD$234+  SummaryProjects!AX571*$BD$235+  SummaryProjects!AX591*$BD$236+  SummaryProjects!AX611*$BD$237,\"\"))","v":0},{"$f":"IF(AY261=\"\",0,IFERROR(SummaryProjects!AY31*$BD$208+  SummaryProjects!AY51*$BD$209+  SummaryProjects!AY71*$BD$210+  SummaryProjects!AY91*$BD$211+  SummaryProjects!AY111*$BD$212+  SummaryProjects!AY131*$BD$213+  SummaryProjects!AY151*$BD$214+  SummaryProjects!AY171*$BD$215+  SummaryProjects!AY191*$BD$216+  SummaryProjects!AY211*$BD$217+  SummaryProjects!AY231*$BD$218+  SummaryProjects!AY251*$BD$219+  SummaryProjects!AY271*$BD$220+  SummaryProjects!AY291*$BD$221+  SummaryProjects!AY311*$BD$222+  SummaryProjects!AY331*$BD$223+  SummaryProjects!AY351*$BD$224+  SummaryProjects!AY371*$BD$225+  SummaryProjects!AY391*$BD$226+  SummaryProjects!AY411*$BD$227+  SummaryProjects!AY431*$BD$228+  SummaryProjects!AY451*$BD$229+  SummaryProjects!AY471*$BD$230+  SummaryProjects!AY491*$BD$231+  SummaryProjects!AY511*$BD$232+  SummaryProjects!AY531*$BD$233+  SummaryProjects!AY551*$BD$234+  SummaryProjects!AY571*$BD$235+  SummaryProjects!AY591*$BD$236+  SummaryProjects!AY611*$BD$237,\"\"))","v":0},{"$f":"IF(AZ261=\"\",0,IFERROR(SummaryProjects!AZ31*$BD$208+  SummaryProjects!AZ51*$BD$209+  SummaryProjects!AZ71*$BD$210+  SummaryProjects!AZ91*$BD$211+  SummaryProjects!AZ111*$BD$212+  SummaryProjects!AZ131*$BD$213+  SummaryProjects!AZ151*$BD$214+  SummaryProjects!AZ171*$BD$215+  SummaryProjects!AZ191*$BD$216+  SummaryProjects!AZ211*$BD$217+  SummaryProjects!AZ231*$BD$218+  SummaryProjects!AZ251*$BD$219+  SummaryProjects!AZ271*$BD$220+  SummaryProjects!AZ291*$BD$221+  SummaryProjects!AZ311*$BD$222+  SummaryProjects!AZ331*$BD$223+  SummaryProjects!AZ351*$BD$224+  SummaryProjects!AZ371*$BD$225+  SummaryProjects!AZ391*$BD$226+  SummaryProjects!AZ411*$BD$227+  SummaryProjects!AZ431*$BD$228+  SummaryProjects!AZ451*$BD$229+  SummaryProjects!AZ471*$BD$230+  SummaryProjects!AZ491*$BD$231+  SummaryProjects!AZ511*$BD$232+  SummaryProjects!AZ531*$BD$233+  SummaryProjects!AZ551*$BD$234+  SummaryProjects!AZ571*$BD$235+  SummaryProjects!AZ591*$BD$236+  SummaryProjects!AZ611*$BD$237,\"\"))","v":0},null,null,12,0,"","P12",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG218, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Debt guarantees expected payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,"","P13",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG219, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Total contingent liabilities (stock with shock)",null,{"$f":"IF(C263=\"\",0,C217+C218)","v":0},{"$f":"IF(C263=\"\",0,D217+D218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI263=\"\",0,AJ217+AJ218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,14,0,"","P14",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG220, $BE$208:$BE$237), 0)),\"\")","v":""}]
["MRG ",null,{"$f":"IF(C264=\"\",0,IFERROR(SummaryProjects!C32*$BD$208+  SummaryProjects!C52*$BD$209+  SummaryProjects!C72*$BD$210+  SummaryProjects!C92*$BD$211+  SummaryProjects!C112*$BD$212+  SummaryProjects!C132*$BD$213+  SummaryProjects!C152*$BD$214+  SummaryProjects!C172*$BD$215+  SummaryProjects!C192*$BD$216+  SummaryProjects!C212*$BD$217+  SummaryProjects!C232*$BD$218+  SummaryProjects!C252*$BD$219+  SummaryProjects!C272*$BD$220+  SummaryProjects!C292*$BD$221+  SummaryProjects!C312*$BD$222+  SummaryProjects!C332*$BD$223+  SummaryProjects!C352*$BD$224+  SummaryProjects!C372*$BD$225+  SummaryProjects!C392*$BD$226+  SummaryProjects!C412*$BD$227+  SummaryProjects!C432*$BD$228+  SummaryProjects!C452*$BD$229+  SummaryProjects!C472*$BD$230+  SummaryProjects!C492*$BD$231+  SummaryProjects!C512*$BD$232+  SummaryProjects!C532*$BD$233+  SummaryProjects!C552*$BD$234+  SummaryProjects!C572*$BD$235+  SummaryProjects!C592*$BD$236+  SummaryProjects!C612*$BD$237,\"\"))","v":0},{"$f":"IF(D264=\"\",0,IFERROR(SummaryProjects!D32*$BD$208+  SummaryProjects!D52*$BD$209+  SummaryProjects!D72*$BD$210+  SummaryProjects!D92*$BD$211+  SummaryProjects!D112*$BD$212+  SummaryProjects!D132*$BD$213+  SummaryProjects!D152*$BD$214+  SummaryProjects!D172*$BD$215+  SummaryProjects!D192*$BD$216+  SummaryProjects!D212*$BD$217+  SummaryProjects!D232*$BD$218+  SummaryProjects!D252*$BD$219+  SummaryProjects!D272*$BD$220+  SummaryProjects!D292*$BD$221+  SummaryProjects!D312*$BD$222+  SummaryProjects!D332*$BD$223+  SummaryProjects!D352*$BD$224+  SummaryProjects!D372*$BD$225+  SummaryProjects!D392*$BD$226+  SummaryProjects!D412*$BD$227+  SummaryProjects!D432*$BD$228+  SummaryProjects!D452*$BD$229+  SummaryProjects!D472*$BD$230+  SummaryProjects!D492*$BD$231+  SummaryProjects!D512*$BD$232+  SummaryProjects!D532*$BD$233+  SummaryProjects!D552*$BD$234+  SummaryProjects!D572*$BD$235+  SummaryProjects!D592*$BD$236+  SummaryProjects!D612*$BD$237,\"\"))","v":0},{"$f":"IF(E264=\"\",0,IFERROR(SummaryProjects!E32*$BD$208+  SummaryProjects!E52*$BD$209+  SummaryProjects!E72*$BD$210+  SummaryProjects!E92*$BD$211+  SummaryProjects!E112*$BD$212+  SummaryProjects!E132*$BD$213+  SummaryProjects!E152*$BD$214+  SummaryProjects!E172*$BD$215+  SummaryProjects!E192*$BD$216+  SummaryProjects!E212*$BD$217+  SummaryProjects!E232*$BD$218+  SummaryProjects!E252*$BD$219+  SummaryProjects!E272*$BD$220+  SummaryProjects!E292*$BD$221+  SummaryProjects!E312*$BD$222+  SummaryProjects!E332*$BD$223+  SummaryProjects!E352*$BD$224+  SummaryProjects!E372*$BD$225+  SummaryProjects!E392*$BD$226+  SummaryProjects!E412*$BD$227+  SummaryProjects!E432*$BD$228+  SummaryProjects!E452*$BD$229+  SummaryProjects!E472*$BD$230+  SummaryProjects!E492*$BD$231+  SummaryProjects!E512*$BD$232+  SummaryProjects!E532*$BD$233+  SummaryProjects!E552*$BD$234+  SummaryProjects!E572*$BD$235+  SummaryProjects!E592*$BD$236+  SummaryProjects!E612*$BD$237,\"\"))","v":0},{"$f":"IF(F264=\"\",0,IFERROR(SummaryProjects!F32*$BD$208+  SummaryProjects!F52*$BD$209+  SummaryProjects!F72*$BD$210+  SummaryProjects!F92*$BD$211+  SummaryProjects!F112*$BD$212+  SummaryProjects!F132*$BD$213+  SummaryProjects!F152*$BD$214+  SummaryProjects!F172*$BD$215+  SummaryProjects!F192*$BD$216+  SummaryProjects!F212*$BD$217+  SummaryProjects!F232*$BD$218+  SummaryProjects!F252*$BD$219+  SummaryProjects!F272*$BD$220+  SummaryProjects!F292*$BD$221+  SummaryProjects!F312*$BD$222+  SummaryProjects!F332*$BD$223+  SummaryProjects!F352*$BD$224+  SummaryProjects!F372*$BD$225+  SummaryProjects!F392*$BD$226+  SummaryProjects!F412*$BD$227+  SummaryProjects!F432*$BD$228+  SummaryProjects!F452*$BD$229+  SummaryProjects!F472*$BD$230+  SummaryProjects!F492*$BD$231+  SummaryProjects!F512*$BD$232+  SummaryProjects!F532*$BD$233+  SummaryProjects!F552*$BD$234+  SummaryProjects!F572*$BD$235+  SummaryProjects!F592*$BD$236+  SummaryProjects!F612*$BD$237,\"\"))","v":0},{"$f":"IF(G264=\"\",0,IFERROR(SummaryProjects!G32*$BD$208+  SummaryProjects!G52*$BD$209+  SummaryProjects!G72*$BD$210+  SummaryProjects!G92*$BD$211+  SummaryProjects!G112*$BD$212+  SummaryProjects!G132*$BD$213+  SummaryProjects!G152*$BD$214+  SummaryProjects!G172*$BD$215+  SummaryProjects!G192*$BD$216+  SummaryProjects!G212*$BD$217+  SummaryProjects!G232*$BD$218+  SummaryProjects!G252*$BD$219+  SummaryProjects!G272*$BD$220+  SummaryProjects!G292*$BD$221+  SummaryProjects!G312*$BD$222+  SummaryProjects!G332*$BD$223+  SummaryProjects!G352*$BD$224+  SummaryProjects!G372*$BD$225+  SummaryProjects!G392*$BD$226+  SummaryProjects!G412*$BD$227+  SummaryProjects!G432*$BD$228+  SummaryProjects!G452*$BD$229+  SummaryProjects!G472*$BD$230+  SummaryProjects!G492*$BD$231+  SummaryProjects!G512*$BD$232+  SummaryProjects!G532*$BD$233+  SummaryProjects!G552*$BD$234+  SummaryProjects!G572*$BD$235+  SummaryProjects!G592*$BD$236+  SummaryProjects!G612*$BD$237,\"\"))","v":0},{"$f":"IF(H264=\"\",0,IFERROR(SummaryProjects!H32*$BD$208+  SummaryProjects!H52*$BD$209+  SummaryProjects!H72*$BD$210+  SummaryProjects!H92*$BD$211+  SummaryProjects!H112*$BD$212+  SummaryProjects!H132*$BD$213+  SummaryProjects!H152*$BD$214+  SummaryProjects!H172*$BD$215+  SummaryProjects!H192*$BD$216+  SummaryProjects!H212*$BD$217+  SummaryProjects!H232*$BD$218+  SummaryProjects!H252*$BD$219+  SummaryProjects!H272*$BD$220+  SummaryProjects!H292*$BD$221+  SummaryProjects!H312*$BD$222+  SummaryProjects!H332*$BD$223+  SummaryProjects!H352*$BD$224+  SummaryProjects!H372*$BD$225+  SummaryProjects!H392*$BD$226+  SummaryProjects!H412*$BD$227+  SummaryProjects!H432*$BD$228+  SummaryProjects!H452*$BD$229+  SummaryProjects!H472*$BD$230+  SummaryProjects!H492*$BD$231+  SummaryProjects!H512*$BD$232+  SummaryProjects!H532*$BD$233+  SummaryProjects!H552*$BD$234+  SummaryProjects!H572*$BD$235+  SummaryProjects!H592*$BD$236+  SummaryProjects!H612*$BD$237,\"\"))","v":0},{"$f":"IF(I264=\"\",0,IFERROR(SummaryProjects!I32*$BD$208+  SummaryProjects!I52*$BD$209+  SummaryProjects!I72*$BD$210+  SummaryProjects!I92*$BD$211+  SummaryProjects!I112*$BD$212+  SummaryProjects!I132*$BD$213+  SummaryProjects!I152*$BD$214+  SummaryProjects!I172*$BD$215+  SummaryProjects!I192*$BD$216+  SummaryProjects!I212*$BD$217+  SummaryProjects!I232*$BD$218+  SummaryProjects!I252*$BD$219+  SummaryProjects!I272*$BD$220+  SummaryProjects!I292*$BD$221+  SummaryProjects!I312*$BD$222+  SummaryProjects!I332*$BD$223+  SummaryProjects!I352*$BD$224+  SummaryProjects!I372*$BD$225+  SummaryProjects!I392*$BD$226+  SummaryProjects!I412*$BD$227+  SummaryProjects!I432*$BD$228+  SummaryProjects!I452*$BD$229+  SummaryProjects!I472*$BD$230+  SummaryProjects!I492*$BD$231+  SummaryProjects!I512*$BD$232+  SummaryProjects!I532*$BD$233+  SummaryProjects!I552*$BD$234+  SummaryProjects!I572*$BD$235+  SummaryProjects!I592*$BD$236+  SummaryProjects!I612*$BD$237,\"\"))","v":0},{"$f":"IF(J264=\"\",0,IFERROR(SummaryProjects!J32*$BD$208+  SummaryProjects!J52*$BD$209+  SummaryProjects!J72*$BD$210+  SummaryProjects!J92*$BD$211+  SummaryProjects!J112*$BD$212+  SummaryProjects!J132*$BD$213+  SummaryProjects!J152*$BD$214+  SummaryProjects!J172*$BD$215+  SummaryProjects!J192*$BD$216+  SummaryProjects!J212*$BD$217+  SummaryProjects!J232*$BD$218+  SummaryProjects!J252*$BD$219+  SummaryProjects!J272*$BD$220+  SummaryProjects!J292*$BD$221+  SummaryProjects!J312*$BD$222+  SummaryProjects!J332*$BD$223+  SummaryProjects!J352*$BD$224+  SummaryProjects!J372*$BD$225+  SummaryProjects!J392*$BD$226+  SummaryProjects!J412*$BD$227+  SummaryProjects!J432*$BD$228+  SummaryProjects!J452*$BD$229+  SummaryProjects!J472*$BD$230+  SummaryProjects!J492*$BD$231+  SummaryProjects!J512*$BD$232+  SummaryProjects!J532*$BD$233+  SummaryProjects!J552*$BD$234+  SummaryProjects!J572*$BD$235+  SummaryProjects!J592*$BD$236+  SummaryProjects!J612*$BD$237,\"\"))","v":0},{"$f":"IF(K264=\"\",0,IFERROR(SummaryProjects!K32*$BD$208+  SummaryProjects!K52*$BD$209+  SummaryProjects!K72*$BD$210+  SummaryProjects!K92*$BD$211+  SummaryProjects!K112*$BD$212+  SummaryProjects!K132*$BD$213+  SummaryProjects!K152*$BD$214+  SummaryProjects!K172*$BD$215+  SummaryProjects!K192*$BD$216+  SummaryProjects!K212*$BD$217+  SummaryProjects!K232*$BD$218+  SummaryProjects!K252*$BD$219+  SummaryProjects!K272*$BD$220+  SummaryProjects!K292*$BD$221+  SummaryProjects!K312*$BD$222+  SummaryProjects!K332*$BD$223+  SummaryProjects!K352*$BD$224+  SummaryProjects!K372*$BD$225+  SummaryProjects!K392*$BD$226+  SummaryProjects!K412*$BD$227+  SummaryProjects!K432*$BD$228+  SummaryProjects!K452*$BD$229+  SummaryProjects!K472*$BD$230+  SummaryProjects!K492*$BD$231+  SummaryProjects!K512*$BD$232+  SummaryProjects!K532*$BD$233+  SummaryProjects!K552*$BD$234+  SummaryProjects!K572*$BD$235+  SummaryProjects!K592*$BD$236+  SummaryProjects!K612*$BD$237,\"\"))","v":0},{"$f":"IF(L264=\"\",0,IFERROR(SummaryProjects!L32*$BD$208+  SummaryProjects!L52*$BD$209+  SummaryProjects!L72*$BD$210+  SummaryProjects!L92*$BD$211+  SummaryProjects!L112*$BD$212+  SummaryProjects!L132*$BD$213+  SummaryProjects!L152*$BD$214+  SummaryProjects!L172*$BD$215+  SummaryProjects!L192*$BD$216+  SummaryProjects!L212*$BD$217+  SummaryProjects!L232*$BD$218+  SummaryProjects!L252*$BD$219+  SummaryProjects!L272*$BD$220+  SummaryProjects!L292*$BD$221+  SummaryProjects!L312*$BD$222+  SummaryProjects!L332*$BD$223+  SummaryProjects!L352*$BD$224+  SummaryProjects!L372*$BD$225+  SummaryProjects!L392*$BD$226+  SummaryProjects!L412*$BD$227+  SummaryProjects!L432*$BD$228+  SummaryProjects!L452*$BD$229+  SummaryProjects!L472*$BD$230+  SummaryProjects!L492*$BD$231+  SummaryProjects!L512*$BD$232+  SummaryProjects!L532*$BD$233+  SummaryProjects!L552*$BD$234+  SummaryProjects!L572*$BD$235+  SummaryProjects!L592*$BD$236+  SummaryProjects!L612*$BD$237,\"\"))","v":0},{"$f":"IF(M264=\"\",0,IFERROR(SummaryProjects!M32*$BD$208+  SummaryProjects!M52*$BD$209+  SummaryProjects!M72*$BD$210+  SummaryProjects!M92*$BD$211+  SummaryProjects!M112*$BD$212+  SummaryProjects!M132*$BD$213+  SummaryProjects!M152*$BD$214+  SummaryProjects!M172*$BD$215+  SummaryProjects!M192*$BD$216+  SummaryProjects!M212*$BD$217+  SummaryProjects!M232*$BD$218+  SummaryProjects!M252*$BD$219+  SummaryProjects!M272*$BD$220+  SummaryProjects!M292*$BD$221+  SummaryProjects!M312*$BD$222+  SummaryProjects!M332*$BD$223+  SummaryProjects!M352*$BD$224+  SummaryProjects!M372*$BD$225+  SummaryProjects!M392*$BD$226+  SummaryProjects!M412*$BD$227+  SummaryProjects!M432*$BD$228+  SummaryProjects!M452*$BD$229+  SummaryProjects!M472*$BD$230+  SummaryProjects!M492*$BD$231+  SummaryProjects!M512*$BD$232+  SummaryProjects!M532*$BD$233+  SummaryProjects!M552*$BD$234+  SummaryProjects!M572*$BD$235+  SummaryProjects!M592*$BD$236+  SummaryProjects!M612*$BD$237,\"\"))","v":0},{"$f":"IF(N264=\"\",0,IFERROR(SummaryProjects!N32*$BD$208+  SummaryProjects!N52*$BD$209+  SummaryProjects!N72*$BD$210+  SummaryProjects!N92*$BD$211+  SummaryProjects!N112*$BD$212+  SummaryProjects!N132*$BD$213+  SummaryProjects!N152*$BD$214+  SummaryProjects!N172*$BD$215+  SummaryProjects!N192*$BD$216+  SummaryProjects!N212*$BD$217+  SummaryProjects!N232*$BD$218+  SummaryProjects!N252*$BD$219+  SummaryProjects!N272*$BD$220+  SummaryProjects!N292*$BD$221+  SummaryProjects!N312*$BD$222+  SummaryProjects!N332*$BD$223+  SummaryProjects!N352*$BD$224+  SummaryProjects!N372*$BD$225+  SummaryProjects!N392*$BD$226+  SummaryProjects!N412*$BD$227+  SummaryProjects!N432*$BD$228+  SummaryProjects!N452*$BD$229+  SummaryProjects!N472*$BD$230+  SummaryProjects!N492*$BD$231+  SummaryProjects!N512*$BD$232+  SummaryProjects!N532*$BD$233+  SummaryProjects!N552*$BD$234+  SummaryProjects!N572*$BD$235+  SummaryProjects!N592*$BD$236+  SummaryProjects!N612*$BD$237,\"\"))","v":0},{"$f":"IF(O264=\"\",0,IFERROR(SummaryProjects!O32*$BD$208+  SummaryProjects!O52*$BD$209+  SummaryProjects!O72*$BD$210+  SummaryProjects!O92*$BD$211+  SummaryProjects!O112*$BD$212+  SummaryProjects!O132*$BD$213+  SummaryProjects!O152*$BD$214+  SummaryProjects!O172*$BD$215+  SummaryProjects!O192*$BD$216+  SummaryProjects!O212*$BD$217+  SummaryProjects!O232*$BD$218+  SummaryProjects!O252*$BD$219+  SummaryProjects!O272*$BD$220+  SummaryProjects!O292*$BD$221+  SummaryProjects!O312*$BD$222+  SummaryProjects!O332*$BD$223+  SummaryProjects!O352*$BD$224+  SummaryProjects!O372*$BD$225+  SummaryProjects!O392*$BD$226+  SummaryProjects!O412*$BD$227+  SummaryProjects!O432*$BD$228+  SummaryProjects!O452*$BD$229+  SummaryProjects!O472*$BD$230+  SummaryProjects!O492*$BD$231+  SummaryProjects!O512*$BD$232+  SummaryProjects!O532*$BD$233+  SummaryProjects!O552*$BD$234+  SummaryProjects!O572*$BD$235+  SummaryProjects!O592*$BD$236+  SummaryProjects!O612*$BD$237,\"\"))","v":0},{"$f":"IF(P264=\"\",0,IFERROR(SummaryProjects!P32*$BD$208+  SummaryProjects!P52*$BD$209+  SummaryProjects!P72*$BD$210+  SummaryProjects!P92*$BD$211+  SummaryProjects!P112*$BD$212+  SummaryProjects!P132*$BD$213+  SummaryProjects!P152*$BD$214+  SummaryProjects!P172*$BD$215+  SummaryProjects!P192*$BD$216+  SummaryProjects!P212*$BD$217+  SummaryProjects!P232*$BD$218+  SummaryProjects!P252*$BD$219+  SummaryProjects!P272*$BD$220+  SummaryProjects!P292*$BD$221+  SummaryProjects!P312*$BD$222+  SummaryProjects!P332*$BD$223+  SummaryProjects!P352*$BD$224+  SummaryProjects!P372*$BD$225+  SummaryProjects!P392*$BD$226+  SummaryProjects!P412*$BD$227+  SummaryProjects!P432*$BD$228+  SummaryProjects!P452*$BD$229+  SummaryProjects!P472*$BD$230+  SummaryProjects!P492*$BD$231+  SummaryProjects!P512*$BD$232+  SummaryProjects!P532*$BD$233+  SummaryProjects!P552*$BD$234+  SummaryProjects!P572*$BD$235+  SummaryProjects!P592*$BD$236+  SummaryProjects!P612*$BD$237,\"\"))","v":0},{"$f":"IF(Q264=\"\",0,IFERROR(SummaryProjects!Q32*$BD$208+  SummaryProjects!Q52*$BD$209+  SummaryProjects!Q72*$BD$210+  SummaryProjects!Q92*$BD$211+  SummaryProjects!Q112*$BD$212+  SummaryProjects!Q132*$BD$213+  SummaryProjects!Q152*$BD$214+  SummaryProjects!Q172*$BD$215+  SummaryProjects!Q192*$BD$216+  SummaryProjects!Q212*$BD$217+  SummaryProjects!Q232*$BD$218+  SummaryProjects!Q252*$BD$219+  SummaryProjects!Q272*$BD$220+  SummaryProjects!Q292*$BD$221+  SummaryProjects!Q312*$BD$222+  SummaryProjects!Q332*$BD$223+  SummaryProjects!Q352*$BD$224+  SummaryProjects!Q372*$BD$225+  SummaryProjects!Q392*$BD$226+  SummaryProjects!Q412*$BD$227+  SummaryProjects!Q432*$BD$228+  SummaryProjects!Q452*$BD$229+  SummaryProjects!Q472*$BD$230+  SummaryProjects!Q492*$BD$231+  SummaryProjects!Q512*$BD$232+  SummaryProjects!Q532*$BD$233+  SummaryProjects!Q552*$BD$234+  SummaryProjects!Q572*$BD$235+  SummaryProjects!Q592*$BD$236+  SummaryProjects!Q612*$BD$237,\"\"))","v":0},{"$f":"IF(R264=\"\",0,IFERROR(SummaryProjects!R32*$BD$208+  SummaryProjects!R52*$BD$209+  SummaryProjects!R72*$BD$210+  SummaryProjects!R92*$BD$211+  SummaryProjects!R112*$BD$212+  SummaryProjects!R132*$BD$213+  SummaryProjects!R152*$BD$214+  SummaryProjects!R172*$BD$215+  SummaryProjects!R192*$BD$216+  SummaryProjects!R212*$BD$217+  SummaryProjects!R232*$BD$218+  SummaryProjects!R252*$BD$219+  SummaryProjects!R272*$BD$220+  SummaryProjects!R292*$BD$221+  SummaryProjects!R312*$BD$222+  SummaryProjects!R332*$BD$223+  SummaryProjects!R352*$BD$224+  SummaryProjects!R372*$BD$225+  SummaryProjects!R392*$BD$226+  SummaryProjects!R412*$BD$227+  SummaryProjects!R432*$BD$228+  SummaryProjects!R452*$BD$229+  SummaryProjects!R472*$BD$230+  SummaryProjects!R492*$BD$231+  SummaryProjects!R512*$BD$232+  SummaryProjects!R532*$BD$233+  SummaryProjects!R552*$BD$234+  SummaryProjects!R572*$BD$235+  SummaryProjects!R592*$BD$236+  SummaryProjects!R612*$BD$237,\"\"))","v":0},{"$f":"IF(S264=\"\",0,IFERROR(SummaryProjects!S32*$BD$208+  SummaryProjects!S52*$BD$209+  SummaryProjects!S72*$BD$210+  SummaryProjects!S92*$BD$211+  SummaryProjects!S112*$BD$212+  SummaryProjects!S132*$BD$213+  SummaryProjects!S152*$BD$214+  SummaryProjects!S172*$BD$215+  SummaryProjects!S192*$BD$216+  SummaryProjects!S212*$BD$217+  SummaryProjects!S232*$BD$218+  SummaryProjects!S252*$BD$219+  SummaryProjects!S272*$BD$220+  SummaryProjects!S292*$BD$221+  SummaryProjects!S312*$BD$222+  SummaryProjects!S332*$BD$223+  SummaryProjects!S352*$BD$224+  SummaryProjects!S372*$BD$225+  SummaryProjects!S392*$BD$226+  SummaryProjects!S412*$BD$227+  SummaryProjects!S432*$BD$228+  SummaryProjects!S452*$BD$229+  SummaryProjects!S472*$BD$230+  SummaryProjects!S492*$BD$231+  SummaryProjects!S512*$BD$232+  SummaryProjects!S532*$BD$233+  SummaryProjects!S552*$BD$234+  SummaryProjects!S572*$BD$235+  SummaryProjects!S592*$BD$236+  SummaryProjects!S612*$BD$237,\"\"))","v":0},{"$f":"IF(T264=\"\",0,IFERROR(SummaryProjects!T32*$BD$208+  SummaryProjects!T52*$BD$209+  SummaryProjects!T72*$BD$210+  SummaryProjects!T92*$BD$211+  SummaryProjects!T112*$BD$212+  SummaryProjects!T132*$BD$213+  SummaryProjects!T152*$BD$214+  SummaryProjects!T172*$BD$215+  SummaryProjects!T192*$BD$216+  SummaryProjects!T212*$BD$217+  SummaryProjects!T232*$BD$218+  SummaryProjects!T252*$BD$219+  SummaryProjects!T272*$BD$220+  SummaryProjects!T292*$BD$221+  SummaryProjects!T312*$BD$222+  SummaryProjects!T332*$BD$223+  SummaryProjects!T352*$BD$224+  SummaryProjects!T372*$BD$225+  SummaryProjects!T392*$BD$226+  SummaryProjects!T412*$BD$227+  SummaryProjects!T432*$BD$228+  SummaryProjects!T452*$BD$229+  SummaryProjects!T472*$BD$230+  SummaryProjects!T492*$BD$231+  SummaryProjects!T512*$BD$232+  SummaryProjects!T532*$BD$233+  SummaryProjects!T552*$BD$234+  SummaryProjects!T572*$BD$235+  SummaryProjects!T592*$BD$236+  SummaryProjects!T612*$BD$237,\"\"))","v":0},{"$f":"IF(U264=\"\",0,IFERROR(SummaryProjects!U32*$BD$208+  SummaryProjects!U52*$BD$209+  SummaryProjects!U72*$BD$210+  SummaryProjects!U92*$BD$211+  SummaryProjects!U112*$BD$212+  SummaryProjects!U132*$BD$213+  SummaryProjects!U152*$BD$214+  SummaryProjects!U172*$BD$215+  SummaryProjects!U192*$BD$216+  SummaryProjects!U212*$BD$217+  SummaryProjects!U232*$BD$218+  SummaryProjects!U252*$BD$219+  SummaryProjects!U272*$BD$220+  SummaryProjects!U292*$BD$221+  SummaryProjects!U312*$BD$222+  SummaryProjects!U332*$BD$223+  SummaryProjects!U352*$BD$224+  SummaryProjects!U372*$BD$225+  SummaryProjects!U392*$BD$226+  SummaryProjects!U412*$BD$227+  SummaryProjects!U432*$BD$228+  SummaryProjects!U452*$BD$229+  SummaryProjects!U472*$BD$230+  SummaryProjects!U492*$BD$231+  SummaryProjects!U512*$BD$232+  SummaryProjects!U532*$BD$233+  SummaryProjects!U552*$BD$234+  SummaryProjects!U572*$BD$235+  SummaryProjects!U592*$BD$236+  SummaryProjects!U612*$BD$237,\"\"))","v":0},{"$f":"IF(V264=\"\",0,IFERROR(SummaryProjects!V32*$BD$208+  SummaryProjects!V52*$BD$209+  SummaryProjects!V72*$BD$210+  SummaryProjects!V92*$BD$211+  SummaryProjects!V112*$BD$212+  SummaryProjects!V132*$BD$213+  SummaryProjects!V152*$BD$214+  SummaryProjects!V172*$BD$215+  SummaryProjects!V192*$BD$216+  SummaryProjects!V212*$BD$217+  SummaryProjects!V232*$BD$218+  SummaryProjects!V252*$BD$219+  SummaryProjects!V272*$BD$220+  SummaryProjects!V292*$BD$221+  SummaryProjects!V312*$BD$222+  SummaryProjects!V332*$BD$223+  SummaryProjects!V352*$BD$224+  SummaryProjects!V372*$BD$225+  SummaryProjects!V392*$BD$226+  SummaryProjects!V412*$BD$227+  SummaryProjects!V432*$BD$228+  SummaryProjects!V452*$BD$229+  SummaryProjects!V472*$BD$230+  SummaryProjects!V492*$BD$231+  SummaryProjects!V512*$BD$232+  SummaryProjects!V532*$BD$233+  SummaryProjects!V552*$BD$234+  SummaryProjects!V572*$BD$235+  SummaryProjects!V592*$BD$236+  SummaryProjects!V612*$BD$237,\"\"))","v":0},{"$f":"IF(W264=\"\",0,IFERROR(SummaryProjects!W32*$BD$208+  SummaryProjects!W52*$BD$209+  SummaryProjects!W72*$BD$210+  SummaryProjects!W92*$BD$211+  SummaryProjects!W112*$BD$212+  SummaryProjects!W132*$BD$213+  SummaryProjects!W152*$BD$214+  SummaryProjects!W172*$BD$215+  SummaryProjects!W192*$BD$216+  SummaryProjects!W212*$BD$217+  SummaryProjects!W232*$BD$218+  SummaryProjects!W252*$BD$219+  SummaryProjects!W272*$BD$220+  SummaryProjects!W292*$BD$221+  SummaryProjects!W312*$BD$222+  SummaryProjects!W332*$BD$223+  SummaryProjects!W352*$BD$224+  SummaryProjects!W372*$BD$225+  SummaryProjects!W392*$BD$226+  SummaryProjects!W412*$BD$227+  SummaryProjects!W432*$BD$228+  SummaryProjects!W452*$BD$229+  SummaryProjects!W472*$BD$230+  SummaryProjects!W492*$BD$231+  SummaryProjects!W512*$BD$232+  SummaryProjects!W532*$BD$233+  SummaryProjects!W552*$BD$234+  SummaryProjects!W572*$BD$235+  SummaryProjects!W592*$BD$236+  SummaryProjects!W612*$BD$237,\"\"))","v":0},{"$f":"IF(X264=\"\",0,IFERROR(SummaryProjects!X32*$BD$208+  SummaryProjects!X52*$BD$209+  SummaryProjects!X72*$BD$210+  SummaryProjects!X92*$BD$211+  SummaryProjects!X112*$BD$212+  SummaryProjects!X132*$BD$213+  SummaryProjects!X152*$BD$214+  SummaryProjects!X172*$BD$215+  SummaryProjects!X192*$BD$216+  SummaryProjects!X212*$BD$217+  SummaryProjects!X232*$BD$218+  SummaryProjects!X252*$BD$219+  SummaryProjects!X272*$BD$220+  SummaryProjects!X292*$BD$221+  SummaryProjects!X312*$BD$222+  SummaryProjects!X332*$BD$223+  SummaryProjects!X352*$BD$224+  SummaryProjects!X372*$BD$225+  SummaryProjects!X392*$BD$226+  SummaryProjects!X412*$BD$227+  SummaryProjects!X432*$BD$228+  SummaryProjects!X452*$BD$229+  SummaryProjects!X472*$BD$230+  SummaryProjects!X492*$BD$231+  SummaryProjects!X512*$BD$232+  SummaryProjects!X532*$BD$233+  SummaryProjects!X552*$BD$234+  SummaryProjects!X572*$BD$235+  SummaryProjects!X592*$BD$236+  SummaryProjects!X612*$BD$237,\"\"))","v":0},{"$f":"IF(Y264=\"\",0,IFERROR(SummaryProjects!Y32*$BD$208+  SummaryProjects!Y52*$BD$209+  SummaryProjects!Y72*$BD$210+  SummaryProjects!Y92*$BD$211+  SummaryProjects!Y112*$BD$212+  SummaryProjects!Y132*$BD$213+  SummaryProjects!Y152*$BD$214+  SummaryProjects!Y172*$BD$215+  SummaryProjects!Y192*$BD$216+  SummaryProjects!Y212*$BD$217+  SummaryProjects!Y232*$BD$218+  SummaryProjects!Y252*$BD$219+  SummaryProjects!Y272*$BD$220+  SummaryProjects!Y292*$BD$221+  SummaryProjects!Y312*$BD$222+  SummaryProjects!Y332*$BD$223+  SummaryProjects!Y352*$BD$224+  SummaryProjects!Y372*$BD$225+  SummaryProjects!Y392*$BD$226+  SummaryProjects!Y412*$BD$227+  SummaryProjects!Y432*$BD$228+  SummaryProjects!Y452*$BD$229+  SummaryProjects!Y472*$BD$230+  SummaryProjects!Y492*$BD$231+  SummaryProjects!Y512*$BD$232+  SummaryProjects!Y532*$BD$233+  SummaryProjects!Y552*$BD$234+  SummaryProjects!Y572*$BD$235+  SummaryProjects!Y592*$BD$236+  SummaryProjects!Y612*$BD$237,\"\"))","v":0},{"$f":"IF(Z264=\"\",0,IFERROR(SummaryProjects!Z32*$BD$208+  SummaryProjects!Z52*$BD$209+  SummaryProjects!Z72*$BD$210+  SummaryProjects!Z92*$BD$211+  SummaryProjects!Z112*$BD$212+  SummaryProjects!Z132*$BD$213+  SummaryProjects!Z152*$BD$214+  SummaryProjects!Z172*$BD$215+  SummaryProjects!Z192*$BD$216+  SummaryProjects!Z212*$BD$217+  SummaryProjects!Z232*$BD$218+  SummaryProjects!Z252*$BD$219+  SummaryProjects!Z272*$BD$220+  SummaryProjects!Z292*$BD$221+  SummaryProjects!Z312*$BD$222+  SummaryProjects!Z332*$BD$223+  SummaryProjects!Z352*$BD$224+  SummaryProjects!Z372*$BD$225+  SummaryProjects!Z392*$BD$226+  SummaryProjects!Z412*$BD$227+  SummaryProjects!Z432*$BD$228+  SummaryProjects!Z452*$BD$229+  SummaryProjects!Z472*$BD$230+  SummaryProjects!Z492*$BD$231+  SummaryProjects!Z512*$BD$232+  SummaryProjects!Z532*$BD$233+  SummaryProjects!Z552*$BD$234+  SummaryProjects!Z572*$BD$235+  SummaryProjects!Z592*$BD$236+  SummaryProjects!Z612*$BD$237,\"\"))","v":0},{"$f":"IF(AA264=\"\",0,IFERROR(SummaryProjects!AA32*$BD$208+  SummaryProjects!AA52*$BD$209+  SummaryProjects!AA72*$BD$210+  SummaryProjects!AA92*$BD$211+  SummaryProjects!AA112*$BD$212+  SummaryProjects!AA132*$BD$213+  SummaryProjects!AA152*$BD$214+  SummaryProjects!AA172*$BD$215+  SummaryProjects!AA192*$BD$216+  SummaryProjects!AA212*$BD$217+  SummaryProjects!AA232*$BD$218+  SummaryProjects!AA252*$BD$219+  SummaryProjects!AA272*$BD$220+  SummaryProjects!AA292*$BD$221+  SummaryProjects!AA312*$BD$222+  SummaryProjects!AA332*$BD$223+  SummaryProjects!AA352*$BD$224+  SummaryProjects!AA372*$BD$225+  SummaryProjects!AA392*$BD$226+  SummaryProjects!AA412*$BD$227+  SummaryProjects!AA432*$BD$228+  SummaryProjects!AA452*$BD$229+  SummaryProjects!AA472*$BD$230+  SummaryProjects!AA492*$BD$231+  SummaryProjects!AA512*$BD$232+  SummaryProjects!AA532*$BD$233+  SummaryProjects!AA552*$BD$234+  SummaryProjects!AA572*$BD$235+  SummaryProjects!AA592*$BD$236+  SummaryProjects!AA612*$BD$237,\"\"))","v":0},{"$f":"IF(AB264=\"\",0,IFERROR(SummaryProjects!AB32*$BD$208+  SummaryProjects!AB52*$BD$209+  SummaryProjects!AB72*$BD$210+  SummaryProjects!AB92*$BD$211+  SummaryProjects!AB112*$BD$212+  SummaryProjects!AB132*$BD$213+  SummaryProjects!AB152*$BD$214+  SummaryProjects!AB172*$BD$215+  SummaryProjects!AB192*$BD$216+  SummaryProjects!AB212*$BD$217+  SummaryProjects!AB232*$BD$218+  SummaryProjects!AB252*$BD$219+  SummaryProjects!AB272*$BD$220+  SummaryProjects!AB292*$BD$221+  SummaryProjects!AB312*$BD$222+  SummaryProjects!AB332*$BD$223+  SummaryProjects!AB352*$BD$224+  SummaryProjects!AB372*$BD$225+  SummaryProjects!AB392*$BD$226+  SummaryProjects!AB412*$BD$227+  SummaryProjects!AB432*$BD$228+  SummaryProjects!AB452*$BD$229+  SummaryProjects!AB472*$BD$230+  SummaryProjects!AB492*$BD$231+  SummaryProjects!AB512*$BD$232+  SummaryProjects!AB532*$BD$233+  SummaryProjects!AB552*$BD$234+  SummaryProjects!AB572*$BD$235+  SummaryProjects!AB592*$BD$236+  SummaryProjects!AB612*$BD$237,\"\"))","v":0},{"$f":"IF(AC264=\"\",0,IFERROR(SummaryProjects!AC32*$BD$208+  SummaryProjects!AC52*$BD$209+  SummaryProjects!AC72*$BD$210+  SummaryProjects!AC92*$BD$211+  SummaryProjects!AC112*$BD$212+  SummaryProjects!AC132*$BD$213+  SummaryProjects!AC152*$BD$214+  SummaryProjects!AC172*$BD$215+  SummaryProjects!AC192*$BD$216+  SummaryProjects!AC212*$BD$217+  SummaryProjects!AC232*$BD$218+  SummaryProjects!AC252*$BD$219+  SummaryProjects!AC272*$BD$220+  SummaryProjects!AC292*$BD$221+  SummaryProjects!AC312*$BD$222+  SummaryProjects!AC332*$BD$223+  SummaryProjects!AC352*$BD$224+  SummaryProjects!AC372*$BD$225+  SummaryProjects!AC392*$BD$226+  SummaryProjects!AC412*$BD$227+  SummaryProjects!AC432*$BD$228+  SummaryProjects!AC452*$BD$229+  SummaryProjects!AC472*$BD$230+  SummaryProjects!AC492*$BD$231+  SummaryProjects!AC512*$BD$232+  SummaryProjects!AC532*$BD$233+  SummaryProjects!AC552*$BD$234+  SummaryProjects!AC572*$BD$235+  SummaryProjects!AC592*$BD$236+  SummaryProjects!AC612*$BD$237,\"\"))","v":0},{"$f":"IF(AD264=\"\",0,IFERROR(SummaryProjects!AD32*$BD$208+  SummaryProjects!AD52*$BD$209+  SummaryProjects!AD72*$BD$210+  SummaryProjects!AD92*$BD$211+  SummaryProjects!AD112*$BD$212+  SummaryProjects!AD132*$BD$213+  SummaryProjects!AD152*$BD$214+  SummaryProjects!AD172*$BD$215+  SummaryProjects!AD192*$BD$216+  SummaryProjects!AD212*$BD$217+  SummaryProjects!AD232*$BD$218+  SummaryProjects!AD252*$BD$219+  SummaryProjects!AD272*$BD$220+  SummaryProjects!AD292*$BD$221+  SummaryProjects!AD312*$BD$222+  SummaryProjects!AD332*$BD$223+  SummaryProjects!AD352*$BD$224+  SummaryProjects!AD372*$BD$225+  SummaryProjects!AD392*$BD$226+  SummaryProjects!AD412*$BD$227+  SummaryProjects!AD432*$BD$228+  SummaryProjects!AD452*$BD$229+  SummaryProjects!AD472*$BD$230+  SummaryProjects!AD492*$BD$231+  SummaryProjects!AD512*$BD$232+  SummaryProjects!AD532*$BD$233+  SummaryProjects!AD552*$BD$234+  SummaryProjects!AD572*$BD$235+  SummaryProjects!AD592*$BD$236+  SummaryProjects!AD612*$BD$237,\"\"))","v":0},{"$f":"IF(AE264=\"\",0,IFERROR(SummaryProjects!AE32*$BD$208+  SummaryProjects!AE52*$BD$209+  SummaryProjects!AE72*$BD$210+  SummaryProjects!AE92*$BD$211+  SummaryProjects!AE112*$BD$212+  SummaryProjects!AE132*$BD$213+  SummaryProjects!AE152*$BD$214+  SummaryProjects!AE172*$BD$215+  SummaryProjects!AE192*$BD$216+  SummaryProjects!AE212*$BD$217+  SummaryProjects!AE232*$BD$218+  SummaryProjects!AE252*$BD$219+  SummaryProjects!AE272*$BD$220+  SummaryProjects!AE292*$BD$221+  SummaryProjects!AE312*$BD$222+  SummaryProjects!AE332*$BD$223+  SummaryProjects!AE352*$BD$224+  SummaryProjects!AE372*$BD$225+  SummaryProjects!AE392*$BD$226+  SummaryProjects!AE412*$BD$227+  SummaryProjects!AE432*$BD$228+  SummaryProjects!AE452*$BD$229+  SummaryProjects!AE472*$BD$230+  SummaryProjects!AE492*$BD$231+  SummaryProjects!AE512*$BD$232+  SummaryProjects!AE532*$BD$233+  SummaryProjects!AE552*$BD$234+  SummaryProjects!AE572*$BD$235+  SummaryProjects!AE592*$BD$236+  SummaryProjects!AE612*$BD$237,\"\"))","v":0},{"$f":"IF(AF264=\"\",0,IFERROR(SummaryProjects!AF32*$BD$208+  SummaryProjects!AF52*$BD$209+  SummaryProjects!AF72*$BD$210+  SummaryProjects!AF92*$BD$211+  SummaryProjects!AF112*$BD$212+  SummaryProjects!AF132*$BD$213+  SummaryProjects!AF152*$BD$214+  SummaryProjects!AF172*$BD$215+  SummaryProjects!AF192*$BD$216+  SummaryProjects!AF212*$BD$217+  SummaryProjects!AF232*$BD$218+  SummaryProjects!AF252*$BD$219+  SummaryProjects!AF272*$BD$220+  SummaryProjects!AF292*$BD$221+  SummaryProjects!AF312*$BD$222+  SummaryProjects!AF332*$BD$223+  SummaryProjects!AF352*$BD$224+  SummaryProjects!AF372*$BD$225+  SummaryProjects!AF392*$BD$226+  SummaryProjects!AF412*$BD$227+  SummaryProjects!AF432*$BD$228+  SummaryProjects!AF452*$BD$229+  SummaryProjects!AF472*$BD$230+  SummaryProjects!AF492*$BD$231+  SummaryProjects!AF512*$BD$232+  SummaryProjects!AF532*$BD$233+  SummaryProjects!AF552*$BD$234+  SummaryProjects!AF572*$BD$235+  SummaryProjects!AF592*$BD$236+  SummaryProjects!AF612*$BD$237,\"\"))","v":0},{"$f":"IF(AG264=\"\",0,IFERROR(SummaryProjects!AG32*$BD$208+  SummaryProjects!AG52*$BD$209+  SummaryProjects!AG72*$BD$210+  SummaryProjects!AG92*$BD$211+  SummaryProjects!AG112*$BD$212+  SummaryProjects!AG132*$BD$213+  SummaryProjects!AG152*$BD$214+  SummaryProjects!AG172*$BD$215+  SummaryProjects!AG192*$BD$216+  SummaryProjects!AG212*$BD$217+  SummaryProjects!AG232*$BD$218+  SummaryProjects!AG252*$BD$219+  SummaryProjects!AG272*$BD$220+  SummaryProjects!AG292*$BD$221+  SummaryProjects!AG312*$BD$222+  SummaryProjects!AG332*$BD$223+  SummaryProjects!AG352*$BD$224+  SummaryProjects!AG372*$BD$225+  SummaryProjects!AG392*$BD$226+  SummaryProjects!AG412*$BD$227+  SummaryProjects!AG432*$BD$228+  SummaryProjects!AG452*$BD$229+  SummaryProjects!AG472*$BD$230+  SummaryProjects!AG492*$BD$231+  SummaryProjects!AG512*$BD$232+  SummaryProjects!AG532*$BD$233+  SummaryProjects!AG552*$BD$234+  SummaryProjects!AG572*$BD$235+  SummaryProjects!AG592*$BD$236+  SummaryProjects!AG612*$BD$237,\"\"))","v":0},{"$f":"IF(AH264=\"\",0,IFERROR(SummaryProjects!AH32*$BD$208+  SummaryProjects!AH52*$BD$209+  SummaryProjects!AH72*$BD$210+  SummaryProjects!AH92*$BD$211+  SummaryProjects!AH112*$BD$212+  SummaryProjects!AH132*$BD$213+  SummaryProjects!AH152*$BD$214+  SummaryProjects!AH172*$BD$215+  SummaryProjects!AH192*$BD$216+  SummaryProjects!AH212*$BD$217+  SummaryProjects!AH232*$BD$218+  SummaryProjects!AH252*$BD$219+  SummaryProjects!AH272*$BD$220+  SummaryProjects!AH292*$BD$221+  SummaryProjects!AH312*$BD$222+  SummaryProjects!AH332*$BD$223+  SummaryProjects!AH352*$BD$224+  SummaryProjects!AH372*$BD$225+  SummaryProjects!AH392*$BD$226+  SummaryProjects!AH412*$BD$227+  SummaryProjects!AH432*$BD$228+  SummaryProjects!AH452*$BD$229+  SummaryProjects!AH472*$BD$230+  SummaryProjects!AH492*$BD$231+  SummaryProjects!AH512*$BD$232+  SummaryProjects!AH532*$BD$233+  SummaryProjects!AH552*$BD$234+  SummaryProjects!AH572*$BD$235+  SummaryProjects!AH592*$BD$236+  SummaryProjects!AH612*$BD$237,\"\"))","v":0},{"$f":"IF(AI264=\"\",0,IFERROR(SummaryProjects!AI32*$BD$208+  SummaryProjects!AI52*$BD$209+  SummaryProjects!AI72*$BD$210+  SummaryProjects!AI92*$BD$211+  SummaryProjects!AI112*$BD$212+  SummaryProjects!AI132*$BD$213+  SummaryProjects!AI152*$BD$214+  SummaryProjects!AI172*$BD$215+  SummaryProjects!AI192*$BD$216+  SummaryProjects!AI212*$BD$217+  SummaryProjects!AI232*$BD$218+  SummaryProjects!AI252*$BD$219+  SummaryProjects!AI272*$BD$220+  SummaryProjects!AI292*$BD$221+  SummaryProjects!AI312*$BD$222+  SummaryProjects!AI332*$BD$223+  SummaryProjects!AI352*$BD$224+  SummaryProjects!AI372*$BD$225+  SummaryProjects!AI392*$BD$226+  SummaryProjects!AI412*$BD$227+  SummaryProjects!AI432*$BD$228+  SummaryProjects!AI452*$BD$229+  SummaryProjects!AI472*$BD$230+  SummaryProjects!AI492*$BD$231+  SummaryProjects!AI512*$BD$232+  SummaryProjects!AI532*$BD$233+  SummaryProjects!AI552*$BD$234+  SummaryProjects!AI572*$BD$235+  SummaryProjects!AI592*$BD$236+  SummaryProjects!AI612*$BD$237,\"\"))","v":0},{"$f":"IF(AJ264=\"\",0,IFERROR(SummaryProjects!AJ32*$BD$208+  SummaryProjects!AJ52*$BD$209+  SummaryProjects!AJ72*$BD$210+  SummaryProjects!AJ92*$BD$211+  SummaryProjects!AJ112*$BD$212+  SummaryProjects!AJ132*$BD$213+  SummaryProjects!AJ152*$BD$214+  SummaryProjects!AJ172*$BD$215+  SummaryProjects!AJ192*$BD$216+  SummaryProjects!AJ212*$BD$217+  SummaryProjects!AJ232*$BD$218+  SummaryProjects!AJ252*$BD$219+  SummaryProjects!AJ272*$BD$220+  SummaryProjects!AJ292*$BD$221+  SummaryProjects!AJ312*$BD$222+  SummaryProjects!AJ332*$BD$223+  SummaryProjects!AJ352*$BD$224+  SummaryProjects!AJ372*$BD$225+  SummaryProjects!AJ392*$BD$226+  SummaryProjects!AJ412*$BD$227+  SummaryProjects!AJ432*$BD$228+  SummaryProjects!AJ452*$BD$229+  SummaryProjects!AJ472*$BD$230+  SummaryProjects!AJ492*$BD$231+  SummaryProjects!AJ512*$BD$232+  SummaryProjects!AJ532*$BD$233+  SummaryProjects!AJ552*$BD$234+  SummaryProjects!AJ572*$BD$235+  SummaryProjects!AJ592*$BD$236+  SummaryProjects!AJ612*$BD$237,\"\"))","v":0},{"$f":"IF(AK264=\"\",0,IFERROR(SummaryProjects!AK32*$BD$208+  SummaryProjects!AK52*$BD$209+  SummaryProjects!AK72*$BD$210+  SummaryProjects!AK92*$BD$211+  SummaryProjects!AK112*$BD$212+  SummaryProjects!AK132*$BD$213+  SummaryProjects!AK152*$BD$214+  SummaryProjects!AK172*$BD$215+  SummaryProjects!AK192*$BD$216+  SummaryProjects!AK212*$BD$217+  SummaryProjects!AK232*$BD$218+  SummaryProjects!AK252*$BD$219+  SummaryProjects!AK272*$BD$220+  SummaryProjects!AK292*$BD$221+  SummaryProjects!AK312*$BD$222+  SummaryProjects!AK332*$BD$223+  SummaryProjects!AK352*$BD$224+  SummaryProjects!AK372*$BD$225+  SummaryProjects!AK392*$BD$226+  SummaryProjects!AK412*$BD$227+  SummaryProjects!AK432*$BD$228+  SummaryProjects!AK452*$BD$229+  SummaryProjects!AK472*$BD$230+  SummaryProjects!AK492*$BD$231+  SummaryProjects!AK512*$BD$232+  SummaryProjects!AK532*$BD$233+  SummaryProjects!AK552*$BD$234+  SummaryProjects!AK572*$BD$235+  SummaryProjects!AK592*$BD$236+  SummaryProjects!AK612*$BD$237,\"\"))","v":0},{"$f":"IF(AL264=\"\",0,IFERROR(SummaryProjects!AL32*$BD$208+  SummaryProjects!AL52*$BD$209+  SummaryProjects!AL72*$BD$210+  SummaryProjects!AL92*$BD$211+  SummaryProjects!AL112*$BD$212+  SummaryProjects!AL132*$BD$213+  SummaryProjects!AL152*$BD$214+  SummaryProjects!AL172*$BD$215+  SummaryProjects!AL192*$BD$216+  SummaryProjects!AL212*$BD$217+  SummaryProjects!AL232*$BD$218+  SummaryProjects!AL252*$BD$219+  SummaryProjects!AL272*$BD$220+  SummaryProjects!AL292*$BD$221+  SummaryProjects!AL312*$BD$222+  SummaryProjects!AL332*$BD$223+  SummaryProjects!AL352*$BD$224+  SummaryProjects!AL372*$BD$225+  SummaryProjects!AL392*$BD$226+  SummaryProjects!AL412*$BD$227+  SummaryProjects!AL432*$BD$228+  SummaryProjects!AL452*$BD$229+  SummaryProjects!AL472*$BD$230+  SummaryProjects!AL492*$BD$231+  SummaryProjects!AL512*$BD$232+  SummaryProjects!AL532*$BD$233+  SummaryProjects!AL552*$BD$234+  SummaryProjects!AL572*$BD$235+  SummaryProjects!AL592*$BD$236+  SummaryProjects!AL612*$BD$237,\"\"))","v":0},{"$f":"IF(AM264=\"\",0,IFERROR(SummaryProjects!AM32*$BD$208+  SummaryProjects!AM52*$BD$209+  SummaryProjects!AM72*$BD$210+  SummaryProjects!AM92*$BD$211+  SummaryProjects!AM112*$BD$212+  SummaryProjects!AM132*$BD$213+  SummaryProjects!AM152*$BD$214+  SummaryProjects!AM172*$BD$215+  SummaryProjects!AM192*$BD$216+  SummaryProjects!AM212*$BD$217+  SummaryProjects!AM232*$BD$218+  SummaryProjects!AM252*$BD$219+  SummaryProjects!AM272*$BD$220+  SummaryProjects!AM292*$BD$221+  SummaryProjects!AM312*$BD$222+  SummaryProjects!AM332*$BD$223+  SummaryProjects!AM352*$BD$224+  SummaryProjects!AM372*$BD$225+  SummaryProjects!AM392*$BD$226+  SummaryProjects!AM412*$BD$227+  SummaryProjects!AM432*$BD$228+  SummaryProjects!AM452*$BD$229+  SummaryProjects!AM472*$BD$230+  SummaryProjects!AM492*$BD$231+  SummaryProjects!AM512*$BD$232+  SummaryProjects!AM532*$BD$233+  SummaryProjects!AM552*$BD$234+  SummaryProjects!AM572*$BD$235+  SummaryProjects!AM592*$BD$236+  SummaryProjects!AM612*$BD$237,\"\"))","v":0},{"$f":"IF(AN264=\"\",0,IFERROR(SummaryProjects!AN32*$BD$208+  SummaryProjects!AN52*$BD$209+  SummaryProjects!AN72*$BD$210+  SummaryProjects!AN92*$BD$211+  SummaryProjects!AN112*$BD$212+  SummaryProjects!AN132*$BD$213+  SummaryProjects!AN152*$BD$214+  SummaryProjects!AN172*$BD$215+  SummaryProjects!AN192*$BD$216+  SummaryProjects!AN212*$BD$217+  SummaryProjects!AN232*$BD$218+  SummaryProjects!AN252*$BD$219+  SummaryProjects!AN272*$BD$220+  SummaryProjects!AN292*$BD$221+  SummaryProjects!AN312*$BD$222+  SummaryProjects!AN332*$BD$223+  SummaryProjects!AN352*$BD$224+  SummaryProjects!AN372*$BD$225+  SummaryProjects!AN392*$BD$226+  SummaryProjects!AN412*$BD$227+  SummaryProjects!AN432*$BD$228+  SummaryProjects!AN452*$BD$229+  SummaryProjects!AN472*$BD$230+  SummaryProjects!AN492*$BD$231+  SummaryProjects!AN512*$BD$232+  SummaryProjects!AN532*$BD$233+  SummaryProjects!AN552*$BD$234+  SummaryProjects!AN572*$BD$235+  SummaryProjects!AN592*$BD$236+  SummaryProjects!AN612*$BD$237,\"\"))","v":0},{"$f":"IF(AO264=\"\",0,IFERROR(SummaryProjects!AO32*$BD$208+  SummaryProjects!AO52*$BD$209+  SummaryProjects!AO72*$BD$210+  SummaryProjects!AO92*$BD$211+  SummaryProjects!AO112*$BD$212+  SummaryProjects!AO132*$BD$213+  SummaryProjects!AO152*$BD$214+  SummaryProjects!AO172*$BD$215+  SummaryProjects!AO192*$BD$216+  SummaryProjects!AO212*$BD$217+  SummaryProjects!AO232*$BD$218+  SummaryProjects!AO252*$BD$219+  SummaryProjects!AO272*$BD$220+  SummaryProjects!AO292*$BD$221+  SummaryProjects!AO312*$BD$222+  SummaryProjects!AO332*$BD$223+  SummaryProjects!AO352*$BD$224+  SummaryProjects!AO372*$BD$225+  SummaryProjects!AO392*$BD$226+  SummaryProjects!AO412*$BD$227+  SummaryProjects!AO432*$BD$228+  SummaryProjects!AO452*$BD$229+  SummaryProjects!AO472*$BD$230+  SummaryProjects!AO492*$BD$231+  SummaryProjects!AO512*$BD$232+  SummaryProjects!AO532*$BD$233+  SummaryProjects!AO552*$BD$234+  SummaryProjects!AO572*$BD$235+  SummaryProjects!AO592*$BD$236+  SummaryProjects!AO612*$BD$237,\"\"))","v":0},{"$f":"IF(AP264=\"\",0,IFERROR(SummaryProjects!AP32*$BD$208+  SummaryProjects!AP52*$BD$209+  SummaryProjects!AP72*$BD$210+  SummaryProjects!AP92*$BD$211+  SummaryProjects!AP112*$BD$212+  SummaryProjects!AP132*$BD$213+  SummaryProjects!AP152*$BD$214+  SummaryProjects!AP172*$BD$215+  SummaryProjects!AP192*$BD$216+  SummaryProjects!AP212*$BD$217+  SummaryProjects!AP232*$BD$218+  SummaryProjects!AP252*$BD$219+  SummaryProjects!AP272*$BD$220+  SummaryProjects!AP292*$BD$221+  SummaryProjects!AP312*$BD$222+  SummaryProjects!AP332*$BD$223+  SummaryProjects!AP352*$BD$224+  SummaryProjects!AP372*$BD$225+  SummaryProjects!AP392*$BD$226+  SummaryProjects!AP412*$BD$227+  SummaryProjects!AP432*$BD$228+  SummaryProjects!AP452*$BD$229+  SummaryProjects!AP472*$BD$230+  SummaryProjects!AP492*$BD$231+  SummaryProjects!AP512*$BD$232+  SummaryProjects!AP532*$BD$233+  SummaryProjects!AP552*$BD$234+  SummaryProjects!AP572*$BD$235+  SummaryProjects!AP592*$BD$236+  SummaryProjects!AP612*$BD$237,\"\"))","v":0},{"$f":"IF(AQ264=\"\",0,IFERROR(SummaryProjects!AQ32*$BD$208+  SummaryProjects!AQ52*$BD$209+  SummaryProjects!AQ72*$BD$210+  SummaryProjects!AQ92*$BD$211+  SummaryProjects!AQ112*$BD$212+  SummaryProjects!AQ132*$BD$213+  SummaryProjects!AQ152*$BD$214+  SummaryProjects!AQ172*$BD$215+  SummaryProjects!AQ192*$BD$216+  SummaryProjects!AQ212*$BD$217+  SummaryProjects!AQ232*$BD$218+  SummaryProjects!AQ252*$BD$219+  SummaryProjects!AQ272*$BD$220+  SummaryProjects!AQ292*$BD$221+  SummaryProjects!AQ312*$BD$222+  SummaryProjects!AQ332*$BD$223+  SummaryProjects!AQ352*$BD$224+  SummaryProjects!AQ372*$BD$225+  SummaryProjects!AQ392*$BD$226+  SummaryProjects!AQ412*$BD$227+  SummaryProjects!AQ432*$BD$228+  SummaryProjects!AQ452*$BD$229+  SummaryProjects!AQ472*$BD$230+  SummaryProjects!AQ492*$BD$231+  SummaryProjects!AQ512*$BD$232+  SummaryProjects!AQ532*$BD$233+  SummaryProjects!AQ552*$BD$234+  SummaryProjects!AQ572*$BD$235+  SummaryProjects!AQ592*$BD$236+  SummaryProjects!AQ612*$BD$237,\"\"))","v":0},{"$f":"IF(AR264=\"\",0,IFERROR(SummaryProjects!AR32*$BD$208+  SummaryProjects!AR52*$BD$209+  SummaryProjects!AR72*$BD$210+  SummaryProjects!AR92*$BD$211+  SummaryProjects!AR112*$BD$212+  SummaryProjects!AR132*$BD$213+  SummaryProjects!AR152*$BD$214+  SummaryProjects!AR172*$BD$215+  SummaryProjects!AR192*$BD$216+  SummaryProjects!AR212*$BD$217+  SummaryProjects!AR232*$BD$218+  SummaryProjects!AR252*$BD$219+  SummaryProjects!AR272*$BD$220+  SummaryProjects!AR292*$BD$221+  SummaryProjects!AR312*$BD$222+  SummaryProjects!AR332*$BD$223+  SummaryProjects!AR352*$BD$224+  SummaryProjects!AR372*$BD$225+  SummaryProjects!AR392*$BD$226+  SummaryProjects!AR412*$BD$227+  SummaryProjects!AR432*$BD$228+  SummaryProjects!AR452*$BD$229+  SummaryProjects!AR472*$BD$230+  SummaryProjects!AR492*$BD$231+  SummaryProjects!AR512*$BD$232+  SummaryProjects!AR532*$BD$233+  SummaryProjects!AR552*$BD$234+  SummaryProjects!AR572*$BD$235+  SummaryProjects!AR592*$BD$236+  SummaryProjects!AR612*$BD$237,\"\"))","v":0},{"$f":"IF(AS264=\"\",0,IFERROR(SummaryProjects!AS32*$BD$208+  SummaryProjects!AS52*$BD$209+  SummaryProjects!AS72*$BD$210+  SummaryProjects!AS92*$BD$211+  SummaryProjects!AS112*$BD$212+  SummaryProjects!AS132*$BD$213+  SummaryProjects!AS152*$BD$214+  SummaryProjects!AS172*$BD$215+  SummaryProjects!AS192*$BD$216+  SummaryProjects!AS212*$BD$217+  SummaryProjects!AS232*$BD$218+  SummaryProjects!AS252*$BD$219+  SummaryProjects!AS272*$BD$220+  SummaryProjects!AS292*$BD$221+  SummaryProjects!AS312*$BD$222+  SummaryProjects!AS332*$BD$223+  SummaryProjects!AS352*$BD$224+  SummaryProjects!AS372*$BD$225+  SummaryProjects!AS392*$BD$226+  SummaryProjects!AS412*$BD$227+  SummaryProjects!AS432*$BD$228+  SummaryProjects!AS452*$BD$229+  SummaryProjects!AS472*$BD$230+  SummaryProjects!AS492*$BD$231+  SummaryProjects!AS512*$BD$232+  SummaryProjects!AS532*$BD$233+  SummaryProjects!AS552*$BD$234+  SummaryProjects!AS572*$BD$235+  SummaryProjects!AS592*$BD$236+  SummaryProjects!AS612*$BD$237,\"\"))","v":0},{"$f":"IF(AT264=\"\",0,IFERROR(SummaryProjects!AT32*$BD$208+  SummaryProjects!AT52*$BD$209+  SummaryProjects!AT72*$BD$210+  SummaryProjects!AT92*$BD$211+  SummaryProjects!AT112*$BD$212+  SummaryProjects!AT132*$BD$213+  SummaryProjects!AT152*$BD$214+  SummaryProjects!AT172*$BD$215+  SummaryProjects!AT192*$BD$216+  SummaryProjects!AT212*$BD$217+  SummaryProjects!AT232*$BD$218+  SummaryProjects!AT252*$BD$219+  SummaryProjects!AT272*$BD$220+  SummaryProjects!AT292*$BD$221+  SummaryProjects!AT312*$BD$222+  SummaryProjects!AT332*$BD$223+  SummaryProjects!AT352*$BD$224+  SummaryProjects!AT372*$BD$225+  SummaryProjects!AT392*$BD$226+  SummaryProjects!AT412*$BD$227+  SummaryProjects!AT432*$BD$228+  SummaryProjects!AT452*$BD$229+  SummaryProjects!AT472*$BD$230+  SummaryProjects!AT492*$BD$231+  SummaryProjects!AT512*$BD$232+  SummaryProjects!AT532*$BD$233+  SummaryProjects!AT552*$BD$234+  SummaryProjects!AT572*$BD$235+  SummaryProjects!AT592*$BD$236+  SummaryProjects!AT612*$BD$237,\"\"))","v":0},{"$f":"IF(AU264=\"\",0,IFERROR(SummaryProjects!AU32*$BD$208+  SummaryProjects!AU52*$BD$209+  SummaryProjects!AU72*$BD$210+  SummaryProjects!AU92*$BD$211+  SummaryProjects!AU112*$BD$212+  SummaryProjects!AU132*$BD$213+  SummaryProjects!AU152*$BD$214+  SummaryProjects!AU172*$BD$215+  SummaryProjects!AU192*$BD$216+  SummaryProjects!AU212*$BD$217+  SummaryProjects!AU232*$BD$218+  SummaryProjects!AU252*$BD$219+  SummaryProjects!AU272*$BD$220+  SummaryProjects!AU292*$BD$221+  SummaryProjects!AU312*$BD$222+  SummaryProjects!AU332*$BD$223+  SummaryProjects!AU352*$BD$224+  SummaryProjects!AU372*$BD$225+  SummaryProjects!AU392*$BD$226+  SummaryProjects!AU412*$BD$227+  SummaryProjects!AU432*$BD$228+  SummaryProjects!AU452*$BD$229+  SummaryProjects!AU472*$BD$230+  SummaryProjects!AU492*$BD$231+  SummaryProjects!AU512*$BD$232+  SummaryProjects!AU532*$BD$233+  SummaryProjects!AU552*$BD$234+  SummaryProjects!AU572*$BD$235+  SummaryProjects!AU592*$BD$236+  SummaryProjects!AU612*$BD$237,\"\"))","v":0},{"$f":"IF(AV264=\"\",0,IFERROR(SummaryProjects!AV32*$BD$208+  SummaryProjects!AV52*$BD$209+  SummaryProjects!AV72*$BD$210+  SummaryProjects!AV92*$BD$211+  SummaryProjects!AV112*$BD$212+  SummaryProjects!AV132*$BD$213+  SummaryProjects!AV152*$BD$214+  SummaryProjects!AV172*$BD$215+  SummaryProjects!AV192*$BD$216+  SummaryProjects!AV212*$BD$217+  SummaryProjects!AV232*$BD$218+  SummaryProjects!AV252*$BD$219+  SummaryProjects!AV272*$BD$220+  SummaryProjects!AV292*$BD$221+  SummaryProjects!AV312*$BD$222+  SummaryProjects!AV332*$BD$223+  SummaryProjects!AV352*$BD$224+  SummaryProjects!AV372*$BD$225+  SummaryProjects!AV392*$BD$226+  SummaryProjects!AV412*$BD$227+  SummaryProjects!AV432*$BD$228+  SummaryProjects!AV452*$BD$229+  SummaryProjects!AV472*$BD$230+  SummaryProjects!AV492*$BD$231+  SummaryProjects!AV512*$BD$232+  SummaryProjects!AV532*$BD$233+  SummaryProjects!AV552*$BD$234+  SummaryProjects!AV572*$BD$235+  SummaryProjects!AV592*$BD$236+  SummaryProjects!AV612*$BD$237,\"\"))","v":0},{"$f":"IF(AW264=\"\",0,IFERROR(SummaryProjects!AW32*$BD$208+  SummaryProjects!AW52*$BD$209+  SummaryProjects!AW72*$BD$210+  SummaryProjects!AW92*$BD$211+  SummaryProjects!AW112*$BD$212+  SummaryProjects!AW132*$BD$213+  SummaryProjects!AW152*$BD$214+  SummaryProjects!AW172*$BD$215+  SummaryProjects!AW192*$BD$216+  SummaryProjects!AW212*$BD$217+  SummaryProjects!AW232*$BD$218+  SummaryProjects!AW252*$BD$219+  SummaryProjects!AW272*$BD$220+  SummaryProjects!AW292*$BD$221+  SummaryProjects!AW312*$BD$222+  SummaryProjects!AW332*$BD$223+  SummaryProjects!AW352*$BD$224+  SummaryProjects!AW372*$BD$225+  SummaryProjects!AW392*$BD$226+  SummaryProjects!AW412*$BD$227+  SummaryProjects!AW432*$BD$228+  SummaryProjects!AW452*$BD$229+  SummaryProjects!AW472*$BD$230+  SummaryProjects!AW492*$BD$231+  SummaryProjects!AW512*$BD$232+  SummaryProjects!AW532*$BD$233+  SummaryProjects!AW552*$BD$234+  SummaryProjects!AW572*$BD$235+  SummaryProjects!AW592*$BD$236+  SummaryProjects!AW612*$BD$237,\"\"))","v":0},{"$f":"IF(AX264=\"\",0,IFERROR(SummaryProjects!AX32*$BD$208+  SummaryProjects!AX52*$BD$209+  SummaryProjects!AX72*$BD$210+  SummaryProjects!AX92*$BD$211+  SummaryProjects!AX112*$BD$212+  SummaryProjects!AX132*$BD$213+  SummaryProjects!AX152*$BD$214+  SummaryProjects!AX172*$BD$215+  SummaryProjects!AX192*$BD$216+  SummaryProjects!AX212*$BD$217+  SummaryProjects!AX232*$BD$218+  SummaryProjects!AX252*$BD$219+  SummaryProjects!AX272*$BD$220+  SummaryProjects!AX292*$BD$221+  SummaryProjects!AX312*$BD$222+  SummaryProjects!AX332*$BD$223+  SummaryProjects!AX352*$BD$224+  SummaryProjects!AX372*$BD$225+  SummaryProjects!AX392*$BD$226+  SummaryProjects!AX412*$BD$227+  SummaryProjects!AX432*$BD$228+  SummaryProjects!AX452*$BD$229+  SummaryProjects!AX472*$BD$230+  SummaryProjects!AX492*$BD$231+  SummaryProjects!AX512*$BD$232+  SummaryProjects!AX532*$BD$233+  SummaryProjects!AX552*$BD$234+  SummaryProjects!AX572*$BD$235+  SummaryProjects!AX592*$BD$236+  SummaryProjects!AX612*$BD$237,\"\"))","v":0},{"$f":"IF(AY264=\"\",0,IFERROR(SummaryProjects!AY32*$BD$208+  SummaryProjects!AY52*$BD$209+  SummaryProjects!AY72*$BD$210+  SummaryProjects!AY92*$BD$211+  SummaryProjects!AY112*$BD$212+  SummaryProjects!AY132*$BD$213+  SummaryProjects!AY152*$BD$214+  SummaryProjects!AY172*$BD$215+  SummaryProjects!AY192*$BD$216+  SummaryProjects!AY212*$BD$217+  SummaryProjects!AY232*$BD$218+  SummaryProjects!AY252*$BD$219+  SummaryProjects!AY272*$BD$220+  SummaryProjects!AY292*$BD$221+  SummaryProjects!AY312*$BD$222+  SummaryProjects!AY332*$BD$223+  SummaryProjects!AY352*$BD$224+  SummaryProjects!AY372*$BD$225+  SummaryProjects!AY392*$BD$226+  SummaryProjects!AY412*$BD$227+  SummaryProjects!AY432*$BD$228+  SummaryProjects!AY452*$BD$229+  SummaryProjects!AY472*$BD$230+  SummaryProjects!AY492*$BD$231+  SummaryProjects!AY512*$BD$232+  SummaryProjects!AY532*$BD$233+  SummaryProjects!AY552*$BD$234+  SummaryProjects!AY572*$BD$235+  SummaryProjects!AY592*$BD$236+  SummaryProjects!AY612*$BD$237,\"\"))","v":0},{"$f":"IF(AZ264=\"\",0,IFERROR(SummaryProjects!AZ32*$BD$208+  SummaryProjects!AZ52*$BD$209+  SummaryProjects!AZ72*$BD$210+  SummaryProjects!AZ92*$BD$211+  SummaryProjects!AZ112*$BD$212+  SummaryProjects!AZ132*$BD$213+  SummaryProjects!AZ152*$BD$214+  SummaryProjects!AZ172*$BD$215+  SummaryProjects!AZ192*$BD$216+  SummaryProjects!AZ212*$BD$217+  SummaryProjects!AZ232*$BD$218+  SummaryProjects!AZ252*$BD$219+  SummaryProjects!AZ272*$BD$220+  SummaryProjects!AZ292*$BD$221+  SummaryProjects!AZ312*$BD$222+  SummaryProjects!AZ332*$BD$223+  SummaryProjects!AZ352*$BD$224+  SummaryProjects!AZ372*$BD$225+  SummaryProjects!AZ392*$BD$226+  SummaryProjects!AZ412*$BD$227+  SummaryProjects!AZ432*$BD$228+  SummaryProjects!AZ452*$BD$229+  SummaryProjects!AZ472*$BD$230+  SummaryProjects!AZ492*$BD$231+  SummaryProjects!AZ512*$BD$232+  SummaryProjects!AZ532*$BD$233+  SummaryProjects!AZ552*$BD$234+  SummaryProjects!AZ572*$BD$235+  SummaryProjects!AZ592*$BD$236+  SummaryProjects!AZ612*$BD$237,\"\"))","v":0},null,null,15,0,"","P15",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG221, $BE$208:$BE$237), 0)),\"\")","v":""}]
["User fees projection",null,{"$f":"IF(C265=\"\",0,IFERROR(SummaryProjects!C33*$BD$208+  SummaryProjects!C53*$BD$209+  SummaryProjects!C73*$BD$210+  SummaryProjects!C93*$BD$211+  SummaryProjects!C113*$BD$212+  SummaryProjects!C133*$BD$213+  SummaryProjects!C153*$BD$214+  SummaryProjects!C173*$BD$215+  SummaryProjects!C193*$BD$216+  SummaryProjects!C213*$BD$217+  SummaryProjects!C233*$BD$218+  SummaryProjects!C253*$BD$219+  SummaryProjects!C273*$BD$220+  SummaryProjects!C293*$BD$221+  SummaryProjects!C313*$BD$222+  SummaryProjects!C333*$BD$223+  SummaryProjects!C353*$BD$224+  SummaryProjects!C373*$BD$225+  SummaryProjects!C393*$BD$226+  SummaryProjects!C413*$BD$227+  SummaryProjects!C433*$BD$228+  SummaryProjects!C453*$BD$229+  SummaryProjects!C473*$BD$230+  SummaryProjects!C493*$BD$231+  SummaryProjects!C513*$BD$232+  SummaryProjects!C533*$BD$233+  SummaryProjects!C553*$BD$234+  SummaryProjects!C573*$BD$235+  SummaryProjects!C593*$BD$236+  SummaryProjects!C613*$BD$237,\"\"))","v":0},{"$f":"IF(D265=\"\",0,IFERROR(SummaryProjects!D33*$BD$208+  SummaryProjects!D53*$BD$209+  SummaryProjects!D73*$BD$210+  SummaryProjects!D93*$BD$211+  SummaryProjects!D113*$BD$212+  SummaryProjects!D133*$BD$213+  SummaryProjects!D153*$BD$214+  SummaryProjects!D173*$BD$215+  SummaryProjects!D193*$BD$216+  SummaryProjects!D213*$BD$217+  SummaryProjects!D233*$BD$218+  SummaryProjects!D253*$BD$219+  SummaryProjects!D273*$BD$220+  SummaryProjects!D293*$BD$221+  SummaryProjects!D313*$BD$222+  SummaryProjects!D333*$BD$223+  SummaryProjects!D353*$BD$224+  SummaryProjects!D373*$BD$225+  SummaryProjects!D393*$BD$226+  SummaryProjects!D413*$BD$227+  SummaryProjects!D433*$BD$228+  SummaryProjects!D453*$BD$229+  SummaryProjects!D473*$BD$230+  SummaryProjects!D493*$BD$231+  SummaryProjects!D513*$BD$232+  SummaryProjects!D533*$BD$233+  SummaryProjects!D553*$BD$234+  SummaryProjects!D573*$BD$235+  SummaryProjects!D593*$BD$236+  SummaryProjects!D613*$BD$237,\"\"))","v":0},{"$f":"IF(E265=\"\",0,IFERROR(SummaryProjects!E33*$BD$208+  SummaryProjects!E53*$BD$209+  SummaryProjects!E73*$BD$210+  SummaryProjects!E93*$BD$211+  SummaryProjects!E113*$BD$212+  SummaryProjects!E133*$BD$213+  SummaryProjects!E153*$BD$214+  SummaryProjects!E173*$BD$215+  SummaryProjects!E193*$BD$216+  SummaryProjects!E213*$BD$217+  SummaryProjects!E233*$BD$218+  SummaryProjects!E253*$BD$219+  SummaryProjects!E273*$BD$220+  SummaryProjects!E293*$BD$221+  SummaryProjects!E313*$BD$222+  SummaryProjects!E333*$BD$223+  SummaryProjects!E353*$BD$224+  SummaryProjects!E373*$BD$225+  SummaryProjects!E393*$BD$226+  SummaryProjects!E413*$BD$227+  SummaryProjects!E433*$BD$228+  SummaryProjects!E453*$BD$229+  SummaryProjects!E473*$BD$230+  SummaryProjects!E493*$BD$231+  SummaryProjects!E513*$BD$232+  SummaryProjects!E533*$BD$233+  SummaryProjects!E553*$BD$234+  SummaryProjects!E573*$BD$235+  SummaryProjects!E593*$BD$236+  SummaryProjects!E613*$BD$237,\"\"))","v":0},{"$f":"IF(F265=\"\",0,IFERROR(SummaryProjects!F33*$BD$208+  SummaryProjects!F53*$BD$209+  SummaryProjects!F73*$BD$210+  SummaryProjects!F93*$BD$211+  SummaryProjects!F113*$BD$212+  SummaryProjects!F133*$BD$213+  SummaryProjects!F153*$BD$214+  SummaryProjects!F173*$BD$215+  SummaryProjects!F193*$BD$216+  SummaryProjects!F213*$BD$217+  SummaryProjects!F233*$BD$218+  SummaryProjects!F253*$BD$219+  SummaryProjects!F273*$BD$220+  SummaryProjects!F293*$BD$221+  SummaryProjects!F313*$BD$222+  SummaryProjects!F333*$BD$223+  SummaryProjects!F353*$BD$224+  SummaryProjects!F373*$BD$225+  SummaryProjects!F393*$BD$226+  SummaryProjects!F413*$BD$227+  SummaryProjects!F433*$BD$228+  SummaryProjects!F453*$BD$229+  SummaryProjects!F473*$BD$230+  SummaryProjects!F493*$BD$231+  SummaryProjects!F513*$BD$232+  SummaryProjects!F533*$BD$233+  SummaryProjects!F553*$BD$234+  SummaryProjects!F573*$BD$235+  SummaryProjects!F593*$BD$236+  SummaryProjects!F613*$BD$237,\"\"))","v":0},{"$f":"IF(G265=\"\",0,IFERROR(SummaryProjects!G33*$BD$208+  SummaryProjects!G53*$BD$209+  SummaryProjects!G73*$BD$210+  SummaryProjects!G93*$BD$211+  SummaryProjects!G113*$BD$212+  SummaryProjects!G133*$BD$213+  SummaryProjects!G153*$BD$214+  SummaryProjects!G173*$BD$215+  SummaryProjects!G193*$BD$216+  SummaryProjects!G213*$BD$217+  SummaryProjects!G233*$BD$218+  SummaryProjects!G253*$BD$219+  SummaryProjects!G273*$BD$220+  SummaryProjects!G293*$BD$221+  SummaryProjects!G313*$BD$222+  SummaryProjects!G333*$BD$223+  SummaryProjects!G353*$BD$224+  SummaryProjects!G373*$BD$225+  SummaryProjects!G393*$BD$226+  SummaryProjects!G413*$BD$227+  SummaryProjects!G433*$BD$228+  SummaryProjects!G453*$BD$229+  SummaryProjects!G473*$BD$230+  SummaryProjects!G493*$BD$231+  SummaryProjects!G513*$BD$232+  SummaryProjects!G533*$BD$233+  SummaryProjects!G553*$BD$234+  SummaryProjects!G573*$BD$235+  SummaryProjects!G593*$BD$236+  SummaryProjects!G613*$BD$237,\"\"))","v":0},{"$f":"IF(H265=\"\",0,IFERROR(SummaryProjects!H33*$BD$208+  SummaryProjects!H53*$BD$209+  SummaryProjects!H73*$BD$210+  SummaryProjects!H93*$BD$211+  SummaryProjects!H113*$BD$212+  SummaryProjects!H133*$BD$213+  SummaryProjects!H153*$BD$214+  SummaryProjects!H173*$BD$215+  SummaryProjects!H193*$BD$216+  SummaryProjects!H213*$BD$217+  SummaryProjects!H233*$BD$218+  SummaryProjects!H253*$BD$219+  SummaryProjects!H273*$BD$220+  SummaryProjects!H293*$BD$221+  SummaryProjects!H313*$BD$222+  SummaryProjects!H333*$BD$223+  SummaryProjects!H353*$BD$224+  SummaryProjects!H373*$BD$225+  SummaryProjects!H393*$BD$226+  SummaryProjects!H413*$BD$227+  SummaryProjects!H433*$BD$228+  SummaryProjects!H453*$BD$229+  SummaryProjects!H473*$BD$230+  SummaryProjects!H493*$BD$231+  SummaryProjects!H513*$BD$232+  SummaryProjects!H533*$BD$233+  SummaryProjects!H553*$BD$234+  SummaryProjects!H573*$BD$235+  SummaryProjects!H593*$BD$236+  SummaryProjects!H613*$BD$237,\"\"))","v":0},{"$f":"IF(I265=\"\",0,IFERROR(SummaryProjects!I33*$BD$208+  SummaryProjects!I53*$BD$209+  SummaryProjects!I73*$BD$210+  SummaryProjects!I93*$BD$211+  SummaryProjects!I113*$BD$212+  SummaryProjects!I133*$BD$213+  SummaryProjects!I153*$BD$214+  SummaryProjects!I173*$BD$215+  SummaryProjects!I193*$BD$216+  SummaryProjects!I213*$BD$217+  SummaryProjects!I233*$BD$218+  SummaryProjects!I253*$BD$219+  SummaryProjects!I273*$BD$220+  SummaryProjects!I293*$BD$221+  SummaryProjects!I313*$BD$222+  SummaryProjects!I333*$BD$223+  SummaryProjects!I353*$BD$224+  SummaryProjects!I373*$BD$225+  SummaryProjects!I393*$BD$226+  SummaryProjects!I413*$BD$227+  SummaryProjects!I433*$BD$228+  SummaryProjects!I453*$BD$229+  SummaryProjects!I473*$BD$230+  SummaryProjects!I493*$BD$231+  SummaryProjects!I513*$BD$232+  SummaryProjects!I533*$BD$233+  SummaryProjects!I553*$BD$234+  SummaryProjects!I573*$BD$235+  SummaryProjects!I593*$BD$236+  SummaryProjects!I613*$BD$237,\"\"))","v":0},{"$f":"IF(J265=\"\",0,IFERROR(SummaryProjects!J33*$BD$208+  SummaryProjects!J53*$BD$209+  SummaryProjects!J73*$BD$210+  SummaryProjects!J93*$BD$211+  SummaryProjects!J113*$BD$212+  SummaryProjects!J133*$BD$213+  SummaryProjects!J153*$BD$214+  SummaryProjects!J173*$BD$215+  SummaryProjects!J193*$BD$216+  SummaryProjects!J213*$BD$217+  SummaryProjects!J233*$BD$218+  SummaryProjects!J253*$BD$219+  SummaryProjects!J273*$BD$220+  SummaryProjects!J293*$BD$221+  SummaryProjects!J313*$BD$222+  SummaryProjects!J333*$BD$223+  SummaryProjects!J353*$BD$224+  SummaryProjects!J373*$BD$225+  SummaryProjects!J393*$BD$226+  SummaryProjects!J413*$BD$227+  SummaryProjects!J433*$BD$228+  SummaryProjects!J453*$BD$229+  SummaryProjects!J473*$BD$230+  SummaryProjects!J493*$BD$231+  SummaryProjects!J513*$BD$232+  SummaryProjects!J533*$BD$233+  SummaryProjects!J553*$BD$234+  SummaryProjects!J573*$BD$235+  SummaryProjects!J593*$BD$236+  SummaryProjects!J613*$BD$237,\"\"))","v":0},{"$f":"IF(K265=\"\",0,IFERROR(SummaryProjects!K33*$BD$208+  SummaryProjects!K53*$BD$209+  SummaryProjects!K73*$BD$210+  SummaryProjects!K93*$BD$211+  SummaryProjects!K113*$BD$212+  SummaryProjects!K133*$BD$213+  SummaryProjects!K153*$BD$214+  SummaryProjects!K173*$BD$215+  SummaryProjects!K193*$BD$216+  SummaryProjects!K213*$BD$217+  SummaryProjects!K233*$BD$218+  SummaryProjects!K253*$BD$219+  SummaryProjects!K273*$BD$220+  SummaryProjects!K293*$BD$221+  SummaryProjects!K313*$BD$222+  SummaryProjects!K333*$BD$223+  SummaryProjects!K353*$BD$224+  SummaryProjects!K373*$BD$225+  SummaryProjects!K393*$BD$226+  SummaryProjects!K413*$BD$227+  SummaryProjects!K433*$BD$228+  SummaryProjects!K453*$BD$229+  SummaryProjects!K473*$BD$230+  SummaryProjects!K493*$BD$231+  SummaryProjects!K513*$BD$232+  SummaryProjects!K533*$BD$233+  SummaryProjects!K553*$BD$234+  SummaryProjects!K573*$BD$235+  SummaryProjects!K593*$BD$236+  SummaryProjects!K613*$BD$237,\"\"))","v":0},{"$f":"IF(L265=\"\",0,IFERROR(SummaryProjects!L33*$BD$208+  SummaryProjects!L53*$BD$209+  SummaryProjects!L73*$BD$210+  SummaryProjects!L93*$BD$211+  SummaryProjects!L113*$BD$212+  SummaryProjects!L133*$BD$213+  SummaryProjects!L153*$BD$214+  SummaryProjects!L173*$BD$215+  SummaryProjects!L193*$BD$216+  SummaryProjects!L213*$BD$217+  SummaryProjects!L233*$BD$218+  SummaryProjects!L253*$BD$219+  SummaryProjects!L273*$BD$220+  SummaryProjects!L293*$BD$221+  SummaryProjects!L313*$BD$222+  SummaryProjects!L333*$BD$223+  SummaryProjects!L353*$BD$224+  SummaryProjects!L373*$BD$225+  SummaryProjects!L393*$BD$226+  SummaryProjects!L413*$BD$227+  SummaryProjects!L433*$BD$228+  SummaryProjects!L453*$BD$229+  SummaryProjects!L473*$BD$230+  SummaryProjects!L493*$BD$231+  SummaryProjects!L513*$BD$232+  SummaryProjects!L533*$BD$233+  SummaryProjects!L553*$BD$234+  SummaryProjects!L573*$BD$235+  SummaryProjects!L593*$BD$236+  SummaryProjects!L613*$BD$237,\"\"))","v":0},{"$f":"IF(M265=\"\",0,IFERROR(SummaryProjects!M33*$BD$208+  SummaryProjects!M53*$BD$209+  SummaryProjects!M73*$BD$210+  SummaryProjects!M93*$BD$211+  SummaryProjects!M113*$BD$212+  SummaryProjects!M133*$BD$213+  SummaryProjects!M153*$BD$214+  SummaryProjects!M173*$BD$215+  SummaryProjects!M193*$BD$216+  SummaryProjects!M213*$BD$217+  SummaryProjects!M233*$BD$218+  SummaryProjects!M253*$BD$219+  SummaryProjects!M273*$BD$220+  SummaryProjects!M293*$BD$221+  SummaryProjects!M313*$BD$222+  SummaryProjects!M333*$BD$223+  SummaryProjects!M353*$BD$224+  SummaryProjects!M373*$BD$225+  SummaryProjects!M393*$BD$226+  SummaryProjects!M413*$BD$227+  SummaryProjects!M433*$BD$228+  SummaryProjects!M453*$BD$229+  SummaryProjects!M473*$BD$230+  SummaryProjects!M493*$BD$231+  SummaryProjects!M513*$BD$232+  SummaryProjects!M533*$BD$233+  SummaryProjects!M553*$BD$234+  SummaryProjects!M573*$BD$235+  SummaryProjects!M593*$BD$236+  SummaryProjects!M613*$BD$237,\"\"))","v":0},{"$f":"IF(N265=\"\",0,IFERROR(SummaryProjects!N33*$BD$208+  SummaryProjects!N53*$BD$209+  SummaryProjects!N73*$BD$210+  SummaryProjects!N93*$BD$211+  SummaryProjects!N113*$BD$212+  SummaryProjects!N133*$BD$213+  SummaryProjects!N153*$BD$214+  SummaryProjects!N173*$BD$215+  SummaryProjects!N193*$BD$216+  SummaryProjects!N213*$BD$217+  SummaryProjects!N233*$BD$218+  SummaryProjects!N253*$BD$219+  SummaryProjects!N273*$BD$220+  SummaryProjects!N293*$BD$221+  SummaryProjects!N313*$BD$222+  SummaryProjects!N333*$BD$223+  SummaryProjects!N353*$BD$224+  SummaryProjects!N373*$BD$225+  SummaryProjects!N393*$BD$226+  SummaryProjects!N413*$BD$227+  SummaryProjects!N433*$BD$228+  SummaryProjects!N453*$BD$229+  SummaryProjects!N473*$BD$230+  SummaryProjects!N493*$BD$231+  SummaryProjects!N513*$BD$232+  SummaryProjects!N533*$BD$233+  SummaryProjects!N553*$BD$234+  SummaryProjects!N573*$BD$235+  SummaryProjects!N593*$BD$236+  SummaryProjects!N613*$BD$237,\"\"))","v":0},{"$f":"IF(O265=\"\",0,IFERROR(SummaryProjects!O33*$BD$208+  SummaryProjects!O53*$BD$209+  SummaryProjects!O73*$BD$210+  SummaryProjects!O93*$BD$211+  SummaryProjects!O113*$BD$212+  SummaryProjects!O133*$BD$213+  SummaryProjects!O153*$BD$214+  SummaryProjects!O173*$BD$215+  SummaryProjects!O193*$BD$216+  SummaryProjects!O213*$BD$217+  SummaryProjects!O233*$BD$218+  SummaryProjects!O253*$BD$219+  SummaryProjects!O273*$BD$220+  SummaryProjects!O293*$BD$221+  SummaryProjects!O313*$BD$222+  SummaryProjects!O333*$BD$223+  SummaryProjects!O353*$BD$224+  SummaryProjects!O373*$BD$225+  SummaryProjects!O393*$BD$226+  SummaryProjects!O413*$BD$227+  SummaryProjects!O433*$BD$228+  SummaryProjects!O453*$BD$229+  SummaryProjects!O473*$BD$230+  SummaryProjects!O493*$BD$231+  SummaryProjects!O513*$BD$232+  SummaryProjects!O533*$BD$233+  SummaryProjects!O553*$BD$234+  SummaryProjects!O573*$BD$235+  SummaryProjects!O593*$BD$236+  SummaryProjects!O613*$BD$237,\"\"))","v":0},{"$f":"IF(P265=\"\",0,IFERROR(SummaryProjects!P33*$BD$208+  SummaryProjects!P53*$BD$209+  SummaryProjects!P73*$BD$210+  SummaryProjects!P93*$BD$211+  SummaryProjects!P113*$BD$212+  SummaryProjects!P133*$BD$213+  SummaryProjects!P153*$BD$214+  SummaryProjects!P173*$BD$215+  SummaryProjects!P193*$BD$216+  SummaryProjects!P213*$BD$217+  SummaryProjects!P233*$BD$218+  SummaryProjects!P253*$BD$219+  SummaryProjects!P273*$BD$220+  SummaryProjects!P293*$BD$221+  SummaryProjects!P313*$BD$222+  SummaryProjects!P333*$BD$223+  SummaryProjects!P353*$BD$224+  SummaryProjects!P373*$BD$225+  SummaryProjects!P393*$BD$226+  SummaryProjects!P413*$BD$227+  SummaryProjects!P433*$BD$228+  SummaryProjects!P453*$BD$229+  SummaryProjects!P473*$BD$230+  SummaryProjects!P493*$BD$231+  SummaryProjects!P513*$BD$232+  SummaryProjects!P533*$BD$233+  SummaryProjects!P553*$BD$234+  SummaryProjects!P573*$BD$235+  SummaryProjects!P593*$BD$236+  SummaryProjects!P613*$BD$237,\"\"))","v":0},{"$f":"IF(Q265=\"\",0,IFERROR(SummaryProjects!Q33*$BD$208+  SummaryProjects!Q53*$BD$209+  SummaryProjects!Q73*$BD$210+  SummaryProjects!Q93*$BD$211+  SummaryProjects!Q113*$BD$212+  SummaryProjects!Q133*$BD$213+  SummaryProjects!Q153*$BD$214+  SummaryProjects!Q173*$BD$215+  SummaryProjects!Q193*$BD$216+  SummaryProjects!Q213*$BD$217+  SummaryProjects!Q233*$BD$218+  SummaryProjects!Q253*$BD$219+  SummaryProjects!Q273*$BD$220+  SummaryProjects!Q293*$BD$221+  SummaryProjects!Q313*$BD$222+  SummaryProjects!Q333*$BD$223+  SummaryProjects!Q353*$BD$224+  SummaryProjects!Q373*$BD$225+  SummaryProjects!Q393*$BD$226+  SummaryProjects!Q413*$BD$227+  SummaryProjects!Q433*$BD$228+  SummaryProjects!Q453*$BD$229+  SummaryProjects!Q473*$BD$230+  SummaryProjects!Q493*$BD$231+  SummaryProjects!Q513*$BD$232+  SummaryProjects!Q533*$BD$233+  SummaryProjects!Q553*$BD$234+  SummaryProjects!Q573*$BD$235+  SummaryProjects!Q593*$BD$236+  SummaryProjects!Q613*$BD$237,\"\"))","v":0},{"$f":"IF(R265=\"\",0,IFERROR(SummaryProjects!R33*$BD$208+  SummaryProjects!R53*$BD$209+  SummaryProjects!R73*$BD$210+  SummaryProjects!R93*$BD$211+  SummaryProjects!R113*$BD$212+  SummaryProjects!R133*$BD$213+  SummaryProjects!R153*$BD$214+  SummaryProjects!R173*$BD$215+  SummaryProjects!R193*$BD$216+  SummaryProjects!R213*$BD$217+  SummaryProjects!R233*$BD$218+  SummaryProjects!R253*$BD$219+  SummaryProjects!R273*$BD$220+  SummaryProjects!R293*$BD$221+  SummaryProjects!R313*$BD$222+  SummaryProjects!R333*$BD$223+  SummaryProjects!R353*$BD$224+  SummaryProjects!R373*$BD$225+  SummaryProjects!R393*$BD$226+  SummaryProjects!R413*$BD$227+  SummaryProjects!R433*$BD$228+  SummaryProjects!R453*$BD$229+  SummaryProjects!R473*$BD$230+  SummaryProjects!R493*$BD$231+  SummaryProjects!R513*$BD$232+  SummaryProjects!R533*$BD$233+  SummaryProjects!R553*$BD$234+  SummaryProjects!R573*$BD$235+  SummaryProjects!R593*$BD$236+  SummaryProjects!R613*$BD$237,\"\"))","v":0},{"$f":"IF(S265=\"\",0,IFERROR(SummaryProjects!S33*$BD$208+  SummaryProjects!S53*$BD$209+  SummaryProjects!S73*$BD$210+  SummaryProjects!S93*$BD$211+  SummaryProjects!S113*$BD$212+  SummaryProjects!S133*$BD$213+  SummaryProjects!S153*$BD$214+  SummaryProjects!S173*$BD$215+  SummaryProjects!S193*$BD$216+  SummaryProjects!S213*$BD$217+  SummaryProjects!S233*$BD$218+  SummaryProjects!S253*$BD$219+  SummaryProjects!S273*$BD$220+  SummaryProjects!S293*$BD$221+  SummaryProjects!S313*$BD$222+  SummaryProjects!S333*$BD$223+  SummaryProjects!S353*$BD$224+  SummaryProjects!S373*$BD$225+  SummaryProjects!S393*$BD$226+  SummaryProjects!S413*$BD$227+  SummaryProjects!S433*$BD$228+  SummaryProjects!S453*$BD$229+  SummaryProjects!S473*$BD$230+  SummaryProjects!S493*$BD$231+  SummaryProjects!S513*$BD$232+  SummaryProjects!S533*$BD$233+  SummaryProjects!S553*$BD$234+  SummaryProjects!S573*$BD$235+  SummaryProjects!S593*$BD$236+  SummaryProjects!S613*$BD$237,\"\"))","v":0},{"$f":"IF(T265=\"\",0,IFERROR(SummaryProjects!T33*$BD$208+  SummaryProjects!T53*$BD$209+  SummaryProjects!T73*$BD$210+  SummaryProjects!T93*$BD$211+  SummaryProjects!T113*$BD$212+  SummaryProjects!T133*$BD$213+  SummaryProjects!T153*$BD$214+  SummaryProjects!T173*$BD$215+  SummaryProjects!T193*$BD$216+  SummaryProjects!T213*$BD$217+  SummaryProjects!T233*$BD$218+  SummaryProjects!T253*$BD$219+  SummaryProjects!T273*$BD$220+  SummaryProjects!T293*$BD$221+  SummaryProjects!T313*$BD$222+  SummaryProjects!T333*$BD$223+  SummaryProjects!T353*$BD$224+  SummaryProjects!T373*$BD$225+  SummaryProjects!T393*$BD$226+  SummaryProjects!T413*$BD$227+  SummaryProjects!T433*$BD$228+  SummaryProjects!T453*$BD$229+  SummaryProjects!T473*$BD$230+  SummaryProjects!T493*$BD$231+  SummaryProjects!T513*$BD$232+  SummaryProjects!T533*$BD$233+  SummaryProjects!T553*$BD$234+  SummaryProjects!T573*$BD$235+  SummaryProjects!T593*$BD$236+  SummaryProjects!T613*$BD$237,\"\"))","v":0},{"$f":"IF(U265=\"\",0,IFERROR(SummaryProjects!U33*$BD$208+  SummaryProjects!U53*$BD$209+  SummaryProjects!U73*$BD$210+  SummaryProjects!U93*$BD$211+  SummaryProjects!U113*$BD$212+  SummaryProjects!U133*$BD$213+  SummaryProjects!U153*$BD$214+  SummaryProjects!U173*$BD$215+  SummaryProjects!U193*$BD$216+  SummaryProjects!U213*$BD$217+  SummaryProjects!U233*$BD$218+  SummaryProjects!U253*$BD$219+  SummaryProjects!U273*$BD$220+  SummaryProjects!U293*$BD$221+  SummaryProjects!U313*$BD$222+  SummaryProjects!U333*$BD$223+  SummaryProjects!U353*$BD$224+  SummaryProjects!U373*$BD$225+  SummaryProjects!U393*$BD$226+  SummaryProjects!U413*$BD$227+  SummaryProjects!U433*$BD$228+  SummaryProjects!U453*$BD$229+  SummaryProjects!U473*$BD$230+  SummaryProjects!U493*$BD$231+  SummaryProjects!U513*$BD$232+  SummaryProjects!U533*$BD$233+  SummaryProjects!U553*$BD$234+  SummaryProjects!U573*$BD$235+  SummaryProjects!U593*$BD$236+  SummaryProjects!U613*$BD$237,\"\"))","v":0},{"$f":"IF(V265=\"\",0,IFERROR(SummaryProjects!V33*$BD$208+  SummaryProjects!V53*$BD$209+  SummaryProjects!V73*$BD$210+  SummaryProjects!V93*$BD$211+  SummaryProjects!V113*$BD$212+  SummaryProjects!V133*$BD$213+  SummaryProjects!V153*$BD$214+  SummaryProjects!V173*$BD$215+  SummaryProjects!V193*$BD$216+  SummaryProjects!V213*$BD$217+  SummaryProjects!V233*$BD$218+  SummaryProjects!V253*$BD$219+  SummaryProjects!V273*$BD$220+  SummaryProjects!V293*$BD$221+  SummaryProjects!V313*$BD$222+  SummaryProjects!V333*$BD$223+  SummaryProjects!V353*$BD$224+  SummaryProjects!V373*$BD$225+  SummaryProjects!V393*$BD$226+  SummaryProjects!V413*$BD$227+  SummaryProjects!V433*$BD$228+  SummaryProjects!V453*$BD$229+  SummaryProjects!V473*$BD$230+  SummaryProjects!V493*$BD$231+  SummaryProjects!V513*$BD$232+  SummaryProjects!V533*$BD$233+  SummaryProjects!V553*$BD$234+  SummaryProjects!V573*$BD$235+  SummaryProjects!V593*$BD$236+  SummaryProjects!V613*$BD$237,\"\"))","v":0},{"$f":"IF(W265=\"\",0,IFERROR(SummaryProjects!W33*$BD$208+  SummaryProjects!W53*$BD$209+  SummaryProjects!W73*$BD$210+  SummaryProjects!W93*$BD$211+  SummaryProjects!W113*$BD$212+  SummaryProjects!W133*$BD$213+  SummaryProjects!W153*$BD$214+  SummaryProjects!W173*$BD$215+  SummaryProjects!W193*$BD$216+  SummaryProjects!W213*$BD$217+  SummaryProjects!W233*$BD$218+  SummaryProjects!W253*$BD$219+  SummaryProjects!W273*$BD$220+  SummaryProjects!W293*$BD$221+  SummaryProjects!W313*$BD$222+  SummaryProjects!W333*$BD$223+  SummaryProjects!W353*$BD$224+  SummaryProjects!W373*$BD$225+  SummaryProjects!W393*$BD$226+  SummaryProjects!W413*$BD$227+  SummaryProjects!W433*$BD$228+  SummaryProjects!W453*$BD$229+  SummaryProjects!W473*$BD$230+  SummaryProjects!W493*$BD$231+  SummaryProjects!W513*$BD$232+  SummaryProjects!W533*$BD$233+  SummaryProjects!W553*$BD$234+  SummaryProjects!W573*$BD$235+  SummaryProjects!W593*$BD$236+  SummaryProjects!W613*$BD$237,\"\"))","v":0},{"$f":"IF(X265=\"\",0,IFERROR(SummaryProjects!X33*$BD$208+  SummaryProjects!X53*$BD$209+  SummaryProjects!X73*$BD$210+  SummaryProjects!X93*$BD$211+  SummaryProjects!X113*$BD$212+  SummaryProjects!X133*$BD$213+  SummaryProjects!X153*$BD$214+  SummaryProjects!X173*$BD$215+  SummaryProjects!X193*$BD$216+  SummaryProjects!X213*$BD$217+  SummaryProjects!X233*$BD$218+  SummaryProjects!X253*$BD$219+  SummaryProjects!X273*$BD$220+  SummaryProjects!X293*$BD$221+  SummaryProjects!X313*$BD$222+  SummaryProjects!X333*$BD$223+  SummaryProjects!X353*$BD$224+  SummaryProjects!X373*$BD$225+  SummaryProjects!X393*$BD$226+  SummaryProjects!X413*$BD$227+  SummaryProjects!X433*$BD$228+  SummaryProjects!X453*$BD$229+  SummaryProjects!X473*$BD$230+  SummaryProjects!X493*$BD$231+  SummaryProjects!X513*$BD$232+  SummaryProjects!X533*$BD$233+  SummaryProjects!X553*$BD$234+  SummaryProjects!X573*$BD$235+  SummaryProjects!X593*$BD$236+  SummaryProjects!X613*$BD$237,\"\"))","v":0},{"$f":"IF(Y265=\"\",0,IFERROR(SummaryProjects!Y33*$BD$208+  SummaryProjects!Y53*$BD$209+  SummaryProjects!Y73*$BD$210+  SummaryProjects!Y93*$BD$211+  SummaryProjects!Y113*$BD$212+  SummaryProjects!Y133*$BD$213+  SummaryProjects!Y153*$BD$214+  SummaryProjects!Y173*$BD$215+  SummaryProjects!Y193*$BD$216+  SummaryProjects!Y213*$BD$217+  SummaryProjects!Y233*$BD$218+  SummaryProjects!Y253*$BD$219+  SummaryProjects!Y273*$BD$220+  SummaryProjects!Y293*$BD$221+  SummaryProjects!Y313*$BD$222+  SummaryProjects!Y333*$BD$223+  SummaryProjects!Y353*$BD$224+  SummaryProjects!Y373*$BD$225+  SummaryProjects!Y393*$BD$226+  SummaryProjects!Y413*$BD$227+  SummaryProjects!Y433*$BD$228+  SummaryProjects!Y453*$BD$229+  SummaryProjects!Y473*$BD$230+  SummaryProjects!Y493*$BD$231+  SummaryProjects!Y513*$BD$232+  SummaryProjects!Y533*$BD$233+  SummaryProjects!Y553*$BD$234+  SummaryProjects!Y573*$BD$235+  SummaryProjects!Y593*$BD$236+  SummaryProjects!Y613*$BD$237,\"\"))","v":0},{"$f":"IF(Z265=\"\",0,IFERROR(SummaryProjects!Z33*$BD$208+  SummaryProjects!Z53*$BD$209+  SummaryProjects!Z73*$BD$210+  SummaryProjects!Z93*$BD$211+  SummaryProjects!Z113*$BD$212+  SummaryProjects!Z133*$BD$213+  SummaryProjects!Z153*$BD$214+  SummaryProjects!Z173*$BD$215+  SummaryProjects!Z193*$BD$216+  SummaryProjects!Z213*$BD$217+  SummaryProjects!Z233*$BD$218+  SummaryProjects!Z253*$BD$219+  SummaryProjects!Z273*$BD$220+  SummaryProjects!Z293*$BD$221+  SummaryProjects!Z313*$BD$222+  SummaryProjects!Z333*$BD$223+  SummaryProjects!Z353*$BD$224+  SummaryProjects!Z373*$BD$225+  SummaryProjects!Z393*$BD$226+  SummaryProjects!Z413*$BD$227+  SummaryProjects!Z433*$BD$228+  SummaryProjects!Z453*$BD$229+  SummaryProjects!Z473*$BD$230+  SummaryProjects!Z493*$BD$231+  SummaryProjects!Z513*$BD$232+  SummaryProjects!Z533*$BD$233+  SummaryProjects!Z553*$BD$234+  SummaryProjects!Z573*$BD$235+  SummaryProjects!Z593*$BD$236+  SummaryProjects!Z613*$BD$237,\"\"))","v":0},{"$f":"IF(AA265=\"\",0,IFERROR(SummaryProjects!AA33*$BD$208+  SummaryProjects!AA53*$BD$209+  SummaryProjects!AA73*$BD$210+  SummaryProjects!AA93*$BD$211+  SummaryProjects!AA113*$BD$212+  SummaryProjects!AA133*$BD$213+  SummaryProjects!AA153*$BD$214+  SummaryProjects!AA173*$BD$215+  SummaryProjects!AA193*$BD$216+  SummaryProjects!AA213*$BD$217+  SummaryProjects!AA233*$BD$218+  SummaryProjects!AA253*$BD$219+  SummaryProjects!AA273*$BD$220+  SummaryProjects!AA293*$BD$221+  SummaryProjects!AA313*$BD$222+  SummaryProjects!AA333*$BD$223+  SummaryProjects!AA353*$BD$224+  SummaryProjects!AA373*$BD$225+  SummaryProjects!AA393*$BD$226+  SummaryProjects!AA413*$BD$227+  SummaryProjects!AA433*$BD$228+  SummaryProjects!AA453*$BD$229+  SummaryProjects!AA473*$BD$230+  SummaryProjects!AA493*$BD$231+  SummaryProjects!AA513*$BD$232+  SummaryProjects!AA533*$BD$233+  SummaryProjects!AA553*$BD$234+  SummaryProjects!AA573*$BD$235+  SummaryProjects!AA593*$BD$236+  SummaryProjects!AA613*$BD$237,\"\"))","v":0},{"$f":"IF(AB265=\"\",0,IFERROR(SummaryProjects!AB33*$BD$208+  SummaryProjects!AB53*$BD$209+  SummaryProjects!AB73*$BD$210+  SummaryProjects!AB93*$BD$211+  SummaryProjects!AB113*$BD$212+  SummaryProjects!AB133*$BD$213+  SummaryProjects!AB153*$BD$214+  SummaryProjects!AB173*$BD$215+  SummaryProjects!AB193*$BD$216+  SummaryProjects!AB213*$BD$217+  SummaryProjects!AB233*$BD$218+  SummaryProjects!AB253*$BD$219+  SummaryProjects!AB273*$BD$220+  SummaryProjects!AB293*$BD$221+  SummaryProjects!AB313*$BD$222+  SummaryProjects!AB333*$BD$223+  SummaryProjects!AB353*$BD$224+  SummaryProjects!AB373*$BD$225+  SummaryProjects!AB393*$BD$226+  SummaryProjects!AB413*$BD$227+  SummaryProjects!AB433*$BD$228+  SummaryProjects!AB453*$BD$229+  SummaryProjects!AB473*$BD$230+  SummaryProjects!AB493*$BD$231+  SummaryProjects!AB513*$BD$232+  SummaryProjects!AB533*$BD$233+  SummaryProjects!AB553*$BD$234+  SummaryProjects!AB573*$BD$235+  SummaryProjects!AB593*$BD$236+  SummaryProjects!AB613*$BD$237,\"\"))","v":0},{"$f":"IF(AC265=\"\",0,IFERROR(SummaryProjects!AC33*$BD$208+  SummaryProjects!AC53*$BD$209+  SummaryProjects!AC73*$BD$210+  SummaryProjects!AC93*$BD$211+  SummaryProjects!AC113*$BD$212+  SummaryProjects!AC133*$BD$213+  SummaryProjects!AC153*$BD$214+  SummaryProjects!AC173*$BD$215+  SummaryProjects!AC193*$BD$216+  SummaryProjects!AC213*$BD$217+  SummaryProjects!AC233*$BD$218+  SummaryProjects!AC253*$BD$219+  SummaryProjects!AC273*$BD$220+  SummaryProjects!AC293*$BD$221+  SummaryProjects!AC313*$BD$222+  SummaryProjects!AC333*$BD$223+  SummaryProjects!AC353*$BD$224+  SummaryProjects!AC373*$BD$225+  SummaryProjects!AC393*$BD$226+  SummaryProjects!AC413*$BD$227+  SummaryProjects!AC433*$BD$228+  SummaryProjects!AC453*$BD$229+  SummaryProjects!AC473*$BD$230+  SummaryProjects!AC493*$BD$231+  SummaryProjects!AC513*$BD$232+  SummaryProjects!AC533*$BD$233+  SummaryProjects!AC553*$BD$234+  SummaryProjects!AC573*$BD$235+  SummaryProjects!AC593*$BD$236+  SummaryProjects!AC613*$BD$237,\"\"))","v":0},{"$f":"IF(AD265=\"\",0,IFERROR(SummaryProjects!AD33*$BD$208+  SummaryProjects!AD53*$BD$209+  SummaryProjects!AD73*$BD$210+  SummaryProjects!AD93*$BD$211+  SummaryProjects!AD113*$BD$212+  SummaryProjects!AD133*$BD$213+  SummaryProjects!AD153*$BD$214+  SummaryProjects!AD173*$BD$215+  SummaryProjects!AD193*$BD$216+  SummaryProjects!AD213*$BD$217+  SummaryProjects!AD233*$BD$218+  SummaryProjects!AD253*$BD$219+  SummaryProjects!AD273*$BD$220+  SummaryProjects!AD293*$BD$221+  SummaryProjects!AD313*$BD$222+  SummaryProjects!AD333*$BD$223+  SummaryProjects!AD353*$BD$224+  SummaryProjects!AD373*$BD$225+  SummaryProjects!AD393*$BD$226+  SummaryProjects!AD413*$BD$227+  SummaryProjects!AD433*$BD$228+  SummaryProjects!AD453*$BD$229+  SummaryProjects!AD473*$BD$230+  SummaryProjects!AD493*$BD$231+  SummaryProjects!AD513*$BD$232+  SummaryProjects!AD533*$BD$233+  SummaryProjects!AD553*$BD$234+  SummaryProjects!AD573*$BD$235+  SummaryProjects!AD593*$BD$236+  SummaryProjects!AD613*$BD$237,\"\"))","v":0},{"$f":"IF(AE265=\"\",0,IFERROR(SummaryProjects!AE33*$BD$208+  SummaryProjects!AE53*$BD$209+  SummaryProjects!AE73*$BD$210+  SummaryProjects!AE93*$BD$211+  SummaryProjects!AE113*$BD$212+  SummaryProjects!AE133*$BD$213+  SummaryProjects!AE153*$BD$214+  SummaryProjects!AE173*$BD$215+  SummaryProjects!AE193*$BD$216+  SummaryProjects!AE213*$BD$217+  SummaryProjects!AE233*$BD$218+  SummaryProjects!AE253*$BD$219+  SummaryProjects!AE273*$BD$220+  SummaryProjects!AE293*$BD$221+  SummaryProjects!AE313*$BD$222+  SummaryProjects!AE333*$BD$223+  SummaryProjects!AE353*$BD$224+  SummaryProjects!AE373*$BD$225+  SummaryProjects!AE393*$BD$226+  SummaryProjects!AE413*$BD$227+  SummaryProjects!AE433*$BD$228+  SummaryProjects!AE453*$BD$229+  SummaryProjects!AE473*$BD$230+  SummaryProjects!AE493*$BD$231+  SummaryProjects!AE513*$BD$232+  SummaryProjects!AE533*$BD$233+  SummaryProjects!AE553*$BD$234+  SummaryProjects!AE573*$BD$235+  SummaryProjects!AE593*$BD$236+  SummaryProjects!AE613*$BD$237,\"\"))","v":0},{"$f":"IF(AF265=\"\",0,IFERROR(SummaryProjects!AF33*$BD$208+  SummaryProjects!AF53*$BD$209+  SummaryProjects!AF73*$BD$210+  SummaryProjects!AF93*$BD$211+  SummaryProjects!AF113*$BD$212+  SummaryProjects!AF133*$BD$213+  SummaryProjects!AF153*$BD$214+  SummaryProjects!AF173*$BD$215+  SummaryProjects!AF193*$BD$216+  SummaryProjects!AF213*$BD$217+  SummaryProjects!AF233*$BD$218+  SummaryProjects!AF253*$BD$219+  SummaryProjects!AF273*$BD$220+  SummaryProjects!AF293*$BD$221+  SummaryProjects!AF313*$BD$222+  SummaryProjects!AF333*$BD$223+  SummaryProjects!AF353*$BD$224+  SummaryProjects!AF373*$BD$225+  SummaryProjects!AF393*$BD$226+  SummaryProjects!AF413*$BD$227+  SummaryProjects!AF433*$BD$228+  SummaryProjects!AF453*$BD$229+  SummaryProjects!AF473*$BD$230+  SummaryProjects!AF493*$BD$231+  SummaryProjects!AF513*$BD$232+  SummaryProjects!AF533*$BD$233+  SummaryProjects!AF553*$BD$234+  SummaryProjects!AF573*$BD$235+  SummaryProjects!AF593*$BD$236+  SummaryProjects!AF613*$BD$237,\"\"))","v":0},{"$f":"IF(AG265=\"\",0,IFERROR(SummaryProjects!AG33*$BD$208+  SummaryProjects!AG53*$BD$209+  SummaryProjects!AG73*$BD$210+  SummaryProjects!AG93*$BD$211+  SummaryProjects!AG113*$BD$212+  SummaryProjects!AG133*$BD$213+  SummaryProjects!AG153*$BD$214+  SummaryProjects!AG173*$BD$215+  SummaryProjects!AG193*$BD$216+  SummaryProjects!AG213*$BD$217+  SummaryProjects!AG233*$BD$218+  SummaryProjects!AG253*$BD$219+  SummaryProjects!AG273*$BD$220+  SummaryProjects!AG293*$BD$221+  SummaryProjects!AG313*$BD$222+  SummaryProjects!AG333*$BD$223+  SummaryProjects!AG353*$BD$224+  SummaryProjects!AG373*$BD$225+  SummaryProjects!AG393*$BD$226+  SummaryProjects!AG413*$BD$227+  SummaryProjects!AG433*$BD$228+  SummaryProjects!AG453*$BD$229+  SummaryProjects!AG473*$BD$230+  SummaryProjects!AG493*$BD$231+  SummaryProjects!AG513*$BD$232+  SummaryProjects!AG533*$BD$233+  SummaryProjects!AG553*$BD$234+  SummaryProjects!AG573*$BD$235+  SummaryProjects!AG593*$BD$236+  SummaryProjects!AG613*$BD$237,\"\"))","v":0},{"$f":"IF(AH265=\"\",0,IFERROR(SummaryProjects!AH33*$BD$208+  SummaryProjects!AH53*$BD$209+  SummaryProjects!AH73*$BD$210+  SummaryProjects!AH93*$BD$211+  SummaryProjects!AH113*$BD$212+  SummaryProjects!AH133*$BD$213+  SummaryProjects!AH153*$BD$214+  SummaryProjects!AH173*$BD$215+  SummaryProjects!AH193*$BD$216+  SummaryProjects!AH213*$BD$217+  SummaryProjects!AH233*$BD$218+  SummaryProjects!AH253*$BD$219+  SummaryProjects!AH273*$BD$220+  SummaryProjects!AH293*$BD$221+  SummaryProjects!AH313*$BD$222+  SummaryProjects!AH333*$BD$223+  SummaryProjects!AH353*$BD$224+  SummaryProjects!AH373*$BD$225+  SummaryProjects!AH393*$BD$226+  SummaryProjects!AH413*$BD$227+  SummaryProjects!AH433*$BD$228+  SummaryProjects!AH453*$BD$229+  SummaryProjects!AH473*$BD$230+  SummaryProjects!AH493*$BD$231+  SummaryProjects!AH513*$BD$232+  SummaryProjects!AH533*$BD$233+  SummaryProjects!AH553*$BD$234+  SummaryProjects!AH573*$BD$235+  SummaryProjects!AH593*$BD$236+  SummaryProjects!AH613*$BD$237,\"\"))","v":0},{"$f":"IF(AI265=\"\",0,IFERROR(SummaryProjects!AI33*$BD$208+  SummaryProjects!AI53*$BD$209+  SummaryProjects!AI73*$BD$210+  SummaryProjects!AI93*$BD$211+  SummaryProjects!AI113*$BD$212+  SummaryProjects!AI133*$BD$213+  SummaryProjects!AI153*$BD$214+  SummaryProjects!AI173*$BD$215+  SummaryProjects!AI193*$BD$216+  SummaryProjects!AI213*$BD$217+  SummaryProjects!AI233*$BD$218+  SummaryProjects!AI253*$BD$219+  SummaryProjects!AI273*$BD$220+  SummaryProjects!AI293*$BD$221+  SummaryProjects!AI313*$BD$222+  SummaryProjects!AI333*$BD$223+  SummaryProjects!AI353*$BD$224+  SummaryProjects!AI373*$BD$225+  SummaryProjects!AI393*$BD$226+  SummaryProjects!AI413*$BD$227+  SummaryProjects!AI433*$BD$228+  SummaryProjects!AI453*$BD$229+  SummaryProjects!AI473*$BD$230+  SummaryProjects!AI493*$BD$231+  SummaryProjects!AI513*$BD$232+  SummaryProjects!AI533*$BD$233+  SummaryProjects!AI553*$BD$234+  SummaryProjects!AI573*$BD$235+  SummaryProjects!AI593*$BD$236+  SummaryProjects!AI613*$BD$237,\"\"))","v":0},{"$f":"IF(AJ265=\"\",0,IFERROR(SummaryProjects!AJ33*$BD$208+  SummaryProjects!AJ53*$BD$209+  SummaryProjects!AJ73*$BD$210+  SummaryProjects!AJ93*$BD$211+  SummaryProjects!AJ113*$BD$212+  SummaryProjects!AJ133*$BD$213+  SummaryProjects!AJ153*$BD$214+  SummaryProjects!AJ173*$BD$215+  SummaryProjects!AJ193*$BD$216+  SummaryProjects!AJ213*$BD$217+  SummaryProjects!AJ233*$BD$218+  SummaryProjects!AJ253*$BD$219+  SummaryProjects!AJ273*$BD$220+  SummaryProjects!AJ293*$BD$221+  SummaryProjects!AJ313*$BD$222+  SummaryProjects!AJ333*$BD$223+  SummaryProjects!AJ353*$BD$224+  SummaryProjects!AJ373*$BD$225+  SummaryProjects!AJ393*$BD$226+  SummaryProjects!AJ413*$BD$227+  SummaryProjects!AJ433*$BD$228+  SummaryProjects!AJ453*$BD$229+  SummaryProjects!AJ473*$BD$230+  SummaryProjects!AJ493*$BD$231+  SummaryProjects!AJ513*$BD$232+  SummaryProjects!AJ533*$BD$233+  SummaryProjects!AJ553*$BD$234+  SummaryProjects!AJ573*$BD$235+  SummaryProjects!AJ593*$BD$236+  SummaryProjects!AJ613*$BD$237,\"\"))","v":0},{"$f":"IF(AK265=\"\",0,IFERROR(SummaryProjects!AK33*$BD$208+  SummaryProjects!AK53*$BD$209+  SummaryProjects!AK73*$BD$210+  SummaryProjects!AK93*$BD$211+  SummaryProjects!AK113*$BD$212+  SummaryProjects!AK133*$BD$213+  SummaryProjects!AK153*$BD$214+  SummaryProjects!AK173*$BD$215+  SummaryProjects!AK193*$BD$216+  SummaryProjects!AK213*$BD$217+  SummaryProjects!AK233*$BD$218+  SummaryProjects!AK253*$BD$219+  SummaryProjects!AK273*$BD$220+  SummaryProjects!AK293*$BD$221+  SummaryProjects!AK313*$BD$222+  SummaryProjects!AK333*$BD$223+  SummaryProjects!AK353*$BD$224+  SummaryProjects!AK373*$BD$225+  SummaryProjects!AK393*$BD$226+  SummaryProjects!AK413*$BD$227+  SummaryProjects!AK433*$BD$228+  SummaryProjects!AK453*$BD$229+  SummaryProjects!AK473*$BD$230+  SummaryProjects!AK493*$BD$231+  SummaryProjects!AK513*$BD$232+  SummaryProjects!AK533*$BD$233+  SummaryProjects!AK553*$BD$234+  SummaryProjects!AK573*$BD$235+  SummaryProjects!AK593*$BD$236+  SummaryProjects!AK613*$BD$237,\"\"))","v":0},{"$f":"IF(AL265=\"\",0,IFERROR(SummaryProjects!AL33*$BD$208+  SummaryProjects!AL53*$BD$209+  SummaryProjects!AL73*$BD$210+  SummaryProjects!AL93*$BD$211+  SummaryProjects!AL113*$BD$212+  SummaryProjects!AL133*$BD$213+  SummaryProjects!AL153*$BD$214+  SummaryProjects!AL173*$BD$215+  SummaryProjects!AL193*$BD$216+  SummaryProjects!AL213*$BD$217+  SummaryProjects!AL233*$BD$218+  SummaryProjects!AL253*$BD$219+  SummaryProjects!AL273*$BD$220+  SummaryProjects!AL293*$BD$221+  SummaryProjects!AL313*$BD$222+  SummaryProjects!AL333*$BD$223+  SummaryProjects!AL353*$BD$224+  SummaryProjects!AL373*$BD$225+  SummaryProjects!AL393*$BD$226+  SummaryProjects!AL413*$BD$227+  SummaryProjects!AL433*$BD$228+  SummaryProjects!AL453*$BD$229+  SummaryProjects!AL473*$BD$230+  SummaryProjects!AL493*$BD$231+  SummaryProjects!AL513*$BD$232+  SummaryProjects!AL533*$BD$233+  SummaryProjects!AL553*$BD$234+  SummaryProjects!AL573*$BD$235+  SummaryProjects!AL593*$BD$236+  SummaryProjects!AL613*$BD$237,\"\"))","v":0},{"$f":"IF(AM265=\"\",0,IFERROR(SummaryProjects!AM33*$BD$208+  SummaryProjects!AM53*$BD$209+  SummaryProjects!AM73*$BD$210+  SummaryProjects!AM93*$BD$211+  SummaryProjects!AM113*$BD$212+  SummaryProjects!AM133*$BD$213+  SummaryProjects!AM153*$BD$214+  SummaryProjects!AM173*$BD$215+  SummaryProjects!AM193*$BD$216+  SummaryProjects!AM213*$BD$217+  SummaryProjects!AM233*$BD$218+  SummaryProjects!AM253*$BD$219+  SummaryProjects!AM273*$BD$220+  SummaryProjects!AM293*$BD$221+  SummaryProjects!AM313*$BD$222+  SummaryProjects!AM333*$BD$223+  SummaryProjects!AM353*$BD$224+  SummaryProjects!AM373*$BD$225+  SummaryProjects!AM393*$BD$226+  SummaryProjects!AM413*$BD$227+  SummaryProjects!AM433*$BD$228+  SummaryProjects!AM453*$BD$229+  SummaryProjects!AM473*$BD$230+  SummaryProjects!AM493*$BD$231+  SummaryProjects!AM513*$BD$232+  SummaryProjects!AM533*$BD$233+  SummaryProjects!AM553*$BD$234+  SummaryProjects!AM573*$BD$235+  SummaryProjects!AM593*$BD$236+  SummaryProjects!AM613*$BD$237,\"\"))","v":0},{"$f":"IF(AN265=\"\",0,IFERROR(SummaryProjects!AN33*$BD$208+  SummaryProjects!AN53*$BD$209+  SummaryProjects!AN73*$BD$210+  SummaryProjects!AN93*$BD$211+  SummaryProjects!AN113*$BD$212+  SummaryProjects!AN133*$BD$213+  SummaryProjects!AN153*$BD$214+  SummaryProjects!AN173*$BD$215+  SummaryProjects!AN193*$BD$216+  SummaryProjects!AN213*$BD$217+  SummaryProjects!AN233*$BD$218+  SummaryProjects!AN253*$BD$219+  SummaryProjects!AN273*$BD$220+  SummaryProjects!AN293*$BD$221+  SummaryProjects!AN313*$BD$222+  SummaryProjects!AN333*$BD$223+  SummaryProjects!AN353*$BD$224+  SummaryProjects!AN373*$BD$225+  SummaryProjects!AN393*$BD$226+  SummaryProjects!AN413*$BD$227+  SummaryProjects!AN433*$BD$228+  SummaryProjects!AN453*$BD$229+  SummaryProjects!AN473*$BD$230+  SummaryProjects!AN493*$BD$231+  SummaryProjects!AN513*$BD$232+  SummaryProjects!AN533*$BD$233+  SummaryProjects!AN553*$BD$234+  SummaryProjects!AN573*$BD$235+  SummaryProjects!AN593*$BD$236+  SummaryProjects!AN613*$BD$237,\"\"))","v":0},{"$f":"IF(AO265=\"\",0,IFERROR(SummaryProjects!AO33*$BD$208+  SummaryProjects!AO53*$BD$209+  SummaryProjects!AO73*$BD$210+  SummaryProjects!AO93*$BD$211+  SummaryProjects!AO113*$BD$212+  SummaryProjects!AO133*$BD$213+  SummaryProjects!AO153*$BD$214+  SummaryProjects!AO173*$BD$215+  SummaryProjects!AO193*$BD$216+  SummaryProjects!AO213*$BD$217+  SummaryProjects!AO233*$BD$218+  SummaryProjects!AO253*$BD$219+  SummaryProjects!AO273*$BD$220+  SummaryProjects!AO293*$BD$221+  SummaryProjects!AO313*$BD$222+  SummaryProjects!AO333*$BD$223+  SummaryProjects!AO353*$BD$224+  SummaryProjects!AO373*$BD$225+  SummaryProjects!AO393*$BD$226+  SummaryProjects!AO413*$BD$227+  SummaryProjects!AO433*$BD$228+  SummaryProjects!AO453*$BD$229+  SummaryProjects!AO473*$BD$230+  SummaryProjects!AO493*$BD$231+  SummaryProjects!AO513*$BD$232+  SummaryProjects!AO533*$BD$233+  SummaryProjects!AO553*$BD$234+  SummaryProjects!AO573*$BD$235+  SummaryProjects!AO593*$BD$236+  SummaryProjects!AO613*$BD$237,\"\"))","v":0},{"$f":"IF(AP265=\"\",0,IFERROR(SummaryProjects!AP33*$BD$208+  SummaryProjects!AP53*$BD$209+  SummaryProjects!AP73*$BD$210+  SummaryProjects!AP93*$BD$211+  SummaryProjects!AP113*$BD$212+  SummaryProjects!AP133*$BD$213+  SummaryProjects!AP153*$BD$214+  SummaryProjects!AP173*$BD$215+  SummaryProjects!AP193*$BD$216+  SummaryProjects!AP213*$BD$217+  SummaryProjects!AP233*$BD$218+  SummaryProjects!AP253*$BD$219+  SummaryProjects!AP273*$BD$220+  SummaryProjects!AP293*$BD$221+  SummaryProjects!AP313*$BD$222+  SummaryProjects!AP333*$BD$223+  SummaryProjects!AP353*$BD$224+  SummaryProjects!AP373*$BD$225+  SummaryProjects!AP393*$BD$226+  SummaryProjects!AP413*$BD$227+  SummaryProjects!AP433*$BD$228+  SummaryProjects!AP453*$BD$229+  SummaryProjects!AP473*$BD$230+  SummaryProjects!AP493*$BD$231+  SummaryProjects!AP513*$BD$232+  SummaryProjects!AP533*$BD$233+  SummaryProjects!AP553*$BD$234+  SummaryProjects!AP573*$BD$235+  SummaryProjects!AP593*$BD$236+  SummaryProjects!AP613*$BD$237,\"\"))","v":0},{"$f":"IF(AQ265=\"\",0,IFERROR(SummaryProjects!AQ33*$BD$208+  SummaryProjects!AQ53*$BD$209+  SummaryProjects!AQ73*$BD$210+  SummaryProjects!AQ93*$BD$211+  SummaryProjects!AQ113*$BD$212+  SummaryProjects!AQ133*$BD$213+  SummaryProjects!AQ153*$BD$214+  SummaryProjects!AQ173*$BD$215+  SummaryProjects!AQ193*$BD$216+  SummaryProjects!AQ213*$BD$217+  SummaryProjects!AQ233*$BD$218+  SummaryProjects!AQ253*$BD$219+  SummaryProjects!AQ273*$BD$220+  SummaryProjects!AQ293*$BD$221+  SummaryProjects!AQ313*$BD$222+  SummaryProjects!AQ333*$BD$223+  SummaryProjects!AQ353*$BD$224+  SummaryProjects!AQ373*$BD$225+  SummaryProjects!AQ393*$BD$226+  SummaryProjects!AQ413*$BD$227+  SummaryProjects!AQ433*$BD$228+  SummaryProjects!AQ453*$BD$229+  SummaryProjects!AQ473*$BD$230+  SummaryProjects!AQ493*$BD$231+  SummaryProjects!AQ513*$BD$232+  SummaryProjects!AQ533*$BD$233+  SummaryProjects!AQ553*$BD$234+  SummaryProjects!AQ573*$BD$235+  SummaryProjects!AQ593*$BD$236+  SummaryProjects!AQ613*$BD$237,\"\"))","v":0},{"$f":"IF(AR265=\"\",0,IFERROR(SummaryProjects!AR33*$BD$208+  SummaryProjects!AR53*$BD$209+  SummaryProjects!AR73*$BD$210+  SummaryProjects!AR93*$BD$211+  SummaryProjects!AR113*$BD$212+  SummaryProjects!AR133*$BD$213+  SummaryProjects!AR153*$BD$214+  SummaryProjects!AR173*$BD$215+  SummaryProjects!AR193*$BD$216+  SummaryProjects!AR213*$BD$217+  SummaryProjects!AR233*$BD$218+  SummaryProjects!AR253*$BD$219+  SummaryProjects!AR273*$BD$220+  SummaryProjects!AR293*$BD$221+  SummaryProjects!AR313*$BD$222+  SummaryProjects!AR333*$BD$223+  SummaryProjects!AR353*$BD$224+  SummaryProjects!AR373*$BD$225+  SummaryProjects!AR393*$BD$226+  SummaryProjects!AR413*$BD$227+  SummaryProjects!AR433*$BD$228+  SummaryProjects!AR453*$BD$229+  SummaryProjects!AR473*$BD$230+  SummaryProjects!AR493*$BD$231+  SummaryProjects!AR513*$BD$232+  SummaryProjects!AR533*$BD$233+  SummaryProjects!AR553*$BD$234+  SummaryProjects!AR573*$BD$235+  SummaryProjects!AR593*$BD$236+  SummaryProjects!AR613*$BD$237,\"\"))","v":0},{"$f":"IF(AS265=\"\",0,IFERROR(SummaryProjects!AS33*$BD$208+  SummaryProjects!AS53*$BD$209+  SummaryProjects!AS73*$BD$210+  SummaryProjects!AS93*$BD$211+  SummaryProjects!AS113*$BD$212+  SummaryProjects!AS133*$BD$213+  SummaryProjects!AS153*$BD$214+  SummaryProjects!AS173*$BD$215+  SummaryProjects!AS193*$BD$216+  SummaryProjects!AS213*$BD$217+  SummaryProjects!AS233*$BD$218+  SummaryProjects!AS253*$BD$219+  SummaryProjects!AS273*$BD$220+  SummaryProjects!AS293*$BD$221+  SummaryProjects!AS313*$BD$222+  SummaryProjects!AS333*$BD$223+  SummaryProjects!AS353*$BD$224+  SummaryProjects!AS373*$BD$225+  SummaryProjects!AS393*$BD$226+  SummaryProjects!AS413*$BD$227+  SummaryProjects!AS433*$BD$228+  SummaryProjects!AS453*$BD$229+  SummaryProjects!AS473*$BD$230+  SummaryProjects!AS493*$BD$231+  SummaryProjects!AS513*$BD$232+  SummaryProjects!AS533*$BD$233+  SummaryProjects!AS553*$BD$234+  SummaryProjects!AS573*$BD$235+  SummaryProjects!AS593*$BD$236+  SummaryProjects!AS613*$BD$237,\"\"))","v":0},{"$f":"IF(AT265=\"\",0,IFERROR(SummaryProjects!AT33*$BD$208+  SummaryProjects!AT53*$BD$209+  SummaryProjects!AT73*$BD$210+  SummaryProjects!AT93*$BD$211+  SummaryProjects!AT113*$BD$212+  SummaryProjects!AT133*$BD$213+  SummaryProjects!AT153*$BD$214+  SummaryProjects!AT173*$BD$215+  SummaryProjects!AT193*$BD$216+  SummaryProjects!AT213*$BD$217+  SummaryProjects!AT233*$BD$218+  SummaryProjects!AT253*$BD$219+  SummaryProjects!AT273*$BD$220+  SummaryProjects!AT293*$BD$221+  SummaryProjects!AT313*$BD$222+  SummaryProjects!AT333*$BD$223+  SummaryProjects!AT353*$BD$224+  SummaryProjects!AT373*$BD$225+  SummaryProjects!AT393*$BD$226+  SummaryProjects!AT413*$BD$227+  SummaryProjects!AT433*$BD$228+  SummaryProjects!AT453*$BD$229+  SummaryProjects!AT473*$BD$230+  SummaryProjects!AT493*$BD$231+  SummaryProjects!AT513*$BD$232+  SummaryProjects!AT533*$BD$233+  SummaryProjects!AT553*$BD$234+  SummaryProjects!AT573*$BD$235+  SummaryProjects!AT593*$BD$236+  SummaryProjects!AT613*$BD$237,\"\"))","v":0},{"$f":"IF(AU265=\"\",0,IFERROR(SummaryProjects!AU33*$BD$208+  SummaryProjects!AU53*$BD$209+  SummaryProjects!AU73*$BD$210+  SummaryProjects!AU93*$BD$211+  SummaryProjects!AU113*$BD$212+  SummaryProjects!AU133*$BD$213+  SummaryProjects!AU153*$BD$214+  SummaryProjects!AU173*$BD$215+  SummaryProjects!AU193*$BD$216+  SummaryProjects!AU213*$BD$217+  SummaryProjects!AU233*$BD$218+  SummaryProjects!AU253*$BD$219+  SummaryProjects!AU273*$BD$220+  SummaryProjects!AU293*$BD$221+  SummaryProjects!AU313*$BD$222+  SummaryProjects!AU333*$BD$223+  SummaryProjects!AU353*$BD$224+  SummaryProjects!AU373*$BD$225+  SummaryProjects!AU393*$BD$226+  SummaryProjects!AU413*$BD$227+  SummaryProjects!AU433*$BD$228+  SummaryProjects!AU453*$BD$229+  SummaryProjects!AU473*$BD$230+  SummaryProjects!AU493*$BD$231+  SummaryProjects!AU513*$BD$232+  SummaryProjects!AU533*$BD$233+  SummaryProjects!AU553*$BD$234+  SummaryProjects!AU573*$BD$235+  SummaryProjects!AU593*$BD$236+  SummaryProjects!AU613*$BD$237,\"\"))","v":0},{"$f":"IF(AV265=\"\",0,IFERROR(SummaryProjects!AV33*$BD$208+  SummaryProjects!AV53*$BD$209+  SummaryProjects!AV73*$BD$210+  SummaryProjects!AV93*$BD$211+  SummaryProjects!AV113*$BD$212+  SummaryProjects!AV133*$BD$213+  SummaryProjects!AV153*$BD$214+  SummaryProjects!AV173*$BD$215+  SummaryProjects!AV193*$BD$216+  SummaryProjects!AV213*$BD$217+  SummaryProjects!AV233*$BD$218+  SummaryProjects!AV253*$BD$219+  SummaryProjects!AV273*$BD$220+  SummaryProjects!AV293*$BD$221+  SummaryProjects!AV313*$BD$222+  SummaryProjects!AV333*$BD$223+  SummaryProjects!AV353*$BD$224+  SummaryProjects!AV373*$BD$225+  SummaryProjects!AV393*$BD$226+  SummaryProjects!AV413*$BD$227+  SummaryProjects!AV433*$BD$228+  SummaryProjects!AV453*$BD$229+  SummaryProjects!AV473*$BD$230+  SummaryProjects!AV493*$BD$231+  SummaryProjects!AV513*$BD$232+  SummaryProjects!AV533*$BD$233+  SummaryProjects!AV553*$BD$234+  SummaryProjects!AV573*$BD$235+  SummaryProjects!AV593*$BD$236+  SummaryProjects!AV613*$BD$237,\"\"))","v":0},{"$f":"IF(AW265=\"\",0,IFERROR(SummaryProjects!AW33*$BD$208+  SummaryProjects!AW53*$BD$209+  SummaryProjects!AW73*$BD$210+  SummaryProjects!AW93*$BD$211+  SummaryProjects!AW113*$BD$212+  SummaryProjects!AW133*$BD$213+  SummaryProjects!AW153*$BD$214+  SummaryProjects!AW173*$BD$215+  SummaryProjects!AW193*$BD$216+  SummaryProjects!AW213*$BD$217+  SummaryProjects!AW233*$BD$218+  SummaryProjects!AW253*$BD$219+  SummaryProjects!AW273*$BD$220+  SummaryProjects!AW293*$BD$221+  SummaryProjects!AW313*$BD$222+  SummaryProjects!AW333*$BD$223+  SummaryProjects!AW353*$BD$224+  SummaryProjects!AW373*$BD$225+  SummaryProjects!AW393*$BD$226+  SummaryProjects!AW413*$BD$227+  SummaryProjects!AW433*$BD$228+  SummaryProjects!AW453*$BD$229+  SummaryProjects!AW473*$BD$230+  SummaryProjects!AW493*$BD$231+  SummaryProjects!AW513*$BD$232+  SummaryProjects!AW533*$BD$233+  SummaryProjects!AW553*$BD$234+  SummaryProjects!AW573*$BD$235+  SummaryProjects!AW593*$BD$236+  SummaryProjects!AW613*$BD$237,\"\"))","v":0},{"$f":"IF(AX265=\"\",0,IFERROR(SummaryProjects!AX33*$BD$208+  SummaryProjects!AX53*$BD$209+  SummaryProjects!AX73*$BD$210+  SummaryProjects!AX93*$BD$211+  SummaryProjects!AX113*$BD$212+  SummaryProjects!AX133*$BD$213+  SummaryProjects!AX153*$BD$214+  SummaryProjects!AX173*$BD$215+  SummaryProjects!AX193*$BD$216+  SummaryProjects!AX213*$BD$217+  SummaryProjects!AX233*$BD$218+  SummaryProjects!AX253*$BD$219+  SummaryProjects!AX273*$BD$220+  SummaryProjects!AX293*$BD$221+  SummaryProjects!AX313*$BD$222+  SummaryProjects!AX333*$BD$223+  SummaryProjects!AX353*$BD$224+  SummaryProjects!AX373*$BD$225+  SummaryProjects!AX393*$BD$226+  SummaryProjects!AX413*$BD$227+  SummaryProjects!AX433*$BD$228+  SummaryProjects!AX453*$BD$229+  SummaryProjects!AX473*$BD$230+  SummaryProjects!AX493*$BD$231+  SummaryProjects!AX513*$BD$232+  SummaryProjects!AX533*$BD$233+  SummaryProjects!AX553*$BD$234+  SummaryProjects!AX573*$BD$235+  SummaryProjects!AX593*$BD$236+  SummaryProjects!AX613*$BD$237,\"\"))","v":0},{"$f":"IF(AY265=\"\",0,IFERROR(SummaryProjects!AY33*$BD$208+  SummaryProjects!AY53*$BD$209+  SummaryProjects!AY73*$BD$210+  SummaryProjects!AY93*$BD$211+  SummaryProjects!AY113*$BD$212+  SummaryProjects!AY133*$BD$213+  SummaryProjects!AY153*$BD$214+  SummaryProjects!AY173*$BD$215+  SummaryProjects!AY193*$BD$216+  SummaryProjects!AY213*$BD$217+  SummaryProjects!AY233*$BD$218+  SummaryProjects!AY253*$BD$219+  SummaryProjects!AY273*$BD$220+  SummaryProjects!AY293*$BD$221+  SummaryProjects!AY313*$BD$222+  SummaryProjects!AY333*$BD$223+  SummaryProjects!AY353*$BD$224+  SummaryProjects!AY373*$BD$225+  SummaryProjects!AY393*$BD$226+  SummaryProjects!AY413*$BD$227+  SummaryProjects!AY433*$BD$228+  SummaryProjects!AY453*$BD$229+  SummaryProjects!AY473*$BD$230+  SummaryProjects!AY493*$BD$231+  SummaryProjects!AY513*$BD$232+  SummaryProjects!AY533*$BD$233+  SummaryProjects!AY553*$BD$234+  SummaryProjects!AY573*$BD$235+  SummaryProjects!AY593*$BD$236+  SummaryProjects!AY613*$BD$237,\"\"))","v":0},{"$f":"IF(AZ265=\"\",0,IFERROR(SummaryProjects!AZ33*$BD$208+  SummaryProjects!AZ53*$BD$209+  SummaryProjects!AZ73*$BD$210+  SummaryProjects!AZ93*$BD$211+  SummaryProjects!AZ113*$BD$212+  SummaryProjects!AZ133*$BD$213+  SummaryProjects!AZ153*$BD$214+  SummaryProjects!AZ173*$BD$215+  SummaryProjects!AZ193*$BD$216+  SummaryProjects!AZ213*$BD$217+  SummaryProjects!AZ233*$BD$218+  SummaryProjects!AZ253*$BD$219+  SummaryProjects!AZ273*$BD$220+  SummaryProjects!AZ293*$BD$221+  SummaryProjects!AZ313*$BD$222+  SummaryProjects!AZ333*$BD$223+  SummaryProjects!AZ353*$BD$224+  SummaryProjects!AZ373*$BD$225+  SummaryProjects!AZ393*$BD$226+  SummaryProjects!AZ413*$BD$227+  SummaryProjects!AZ433*$BD$228+  SummaryProjects!AZ453*$BD$229+  SummaryProjects!AZ473*$BD$230+  SummaryProjects!AZ493*$BD$231+  SummaryProjects!AZ513*$BD$232+  SummaryProjects!AZ533*$BD$233+  SummaryProjects!AZ553*$BD$234+  SummaryProjects!AZ573*$BD$235+  SummaryProjects!AZ593*$BD$236+  SummaryProjects!AZ613*$BD$237,\"\"))","v":0},null,null,16,0,"","P16",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG222, $BE$208:$BE$237), 0)),\"\")","v":""}]
["<Empty>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,"","P17",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG223, $BE$208:$BE$237), 0)),\"\")","v":""}]
["<Empty>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,"","P18",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG224, $BE$208:$BE$237), 0)),\"\")","v":""}]
["<Empty>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,"","P19",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG225, $BE$208:$BE$237), 0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,"","P20",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG226, $BE$208:$BE$237), 0)),\"\")","v":""}]
["% of GDP","Year",{"$f":"+start_year_portfolio","v":0},{"$f":"+C228+1","v":1},2,3,4,5,6,7,8,9,10,11,{"$f":"+N228+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"+AE228+1","v":29},30,31,32,{"$f":"+AI228+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,null,21,0,"","P21",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG227, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Gross debt (baseline)",null,{"$f":"IFERROR((C209/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI209/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,22,0,"","P22",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG228, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Gross debt including PPPs with shock",null,{"$f":"IFERROR((C210/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI210/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,0,"","P23",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG229, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Financial liabilites PPPs",null,{"$f":"IFERROR((C211/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI211/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,24,0,"","P24",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG230, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Non-financial liabilities PPPs",null,{"$f":"IFERROR((C212/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI212/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,25,0,"","P25",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG231, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Overall balance baseline",null,{"$f":"IFERROR((C213/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI213/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,26,0,"","P26",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG232, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Overall balance including PPP project with shock",null,{"$f":"IFERROR((C214/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI214/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,27,0,"","P27",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG233, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Cash balance baseline",null,{"$f":"IFERROR((C215/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI215/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,28,0,"","P28",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG234, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Cash balance including PPPs with shock",null,{"$f":"IFERROR((C216/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI216/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,29,0,"","P29",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG235, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Minimun Revenue guarantee (stock with shock)",null,{"$f":"IFERROR((C217/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI217/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,30,0,"","P30",{"$f":"IFERROR(INDEX($BE$208:$BE$237, MATCH(0,COUNTIF($BG$207:BG236, $BE$208:$BE$237), 0)),\"\")","v":""}]
["Debt guarantee (stock with shock)",null,{"$f":"IFERROR((C218/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI218/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(BD208:BD237)","v":0}]
["Minimun revenue guarantees (expected payments with shock)",null,{"$f":"IFERROR((C219/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI219/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt guarantees expected payments",null,{"$f":"IFERROR((C220/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI220/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total contingent liabilities (stock with shock)",null,{"$f":"IFERROR(C237+C238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AI237+AI238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MRG ",null,{"$f":"IFERROR((C222/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI222/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["User fees projection",null,{"$f":"IFERROR((C223/B$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AI223/AH$36)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["<Empty>"]
["<Empty>"]
["<Empty>"]
[]
[]
["PPP Portfolio Baseline",null,{"$f":"+\"(   billion  \"&currency&\"   )\"","v":"(   billion     )"}]
[{"$f":"+\"Billion of \"& currency","v":"Billion of "},"Year"]
["Gross debt (baseline)"]
["Gross debt including PPPs (baseline)"]
["Financial liabilites PPPs"]
["Non-financial liabilities PPPs"]
["Overall balance baseline"]
["Overall balance including PPPs project (baseline)"]
["Cash balance baseline"]
["Cash balance including PPPs (baseline)"]
["Minimun Revenue guarantee (stock baseline)"]
["Debt guarantee (stock baseline)"]
["Minimun revenue guarantees (expected payments baseline)"]
["Debt guarantees expected payments"]
["Total contingent liabilities (stock baseline)"]
["MRG "]
["User fees projection"]
["<Empty>"]
["<Empty>"]
["<Empty>"]
[]
["% of GDP","Year"]
["Gross debt (baseline)"]
["Gross debt including PPPs (baseline)"]
["Financial liabilites PPPs"]
["Non-financial liabilities PPPs"]
["Overall balance baseline"]
["Overall balance including PPP project (baseline)"]
["Cash balance baseline"]
["Cash balance including PPPs (baseline)"]
["Minimun Revenue guarantee (stock baseline)"]
["Debt guarantee (stock baseline)"]
["Minimun revenue guarantees (expected payments baseline)"]
["Debt guarantees expected payments"]
["Total contingent liabilities (stock baseline)"]
["MRG "]
["User fees projection"]
["<Empty>"]
["<Empty>"]
["<Empty>"]

{"sheet":"MacroCharts","index":8,"n_rows":237,"n_cols":56,"rows_kept":237,"cut":false,"hidden":true,"merged":[[2,6,2,10],[0,0,0,13]]}
["Macro Analysis - Portfolio"]
[]
[null,null,null,null,null,null,"Project List:"]
[null,null,null,null,null,null,{"$f":"IF(H4<>\"\",\"P1:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p1!b31\"),\"\")","v":""},{"$f":"IF(L115<>\"\",\"P16:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p16!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H5<>\"\",\"P2:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p2!b31\"),\"\")","v":""},{"$f":"IF(L116<>\"\",\"P17:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p17!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H6<>\"\",\"P3:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p3!b31\"),\"\")","v":""},{"$f":"IF(L117<>\"\",\"P18:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p18!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H7<>\"\",\"P4:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p4!b31\"),\"\")","v":""},{"$f":"IF(L118<>\"\",\"P19:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p19!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H8<>\"\",\"P5:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p5!b31\"),\"\")","v":""},{"$f":"IF(L119<>\"\",\"P20:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p20!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H9<>\"\",\"P6:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p6!b31\"),\"\")","v":""},{"$f":"IF(L120<>\"\",\"P21:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p21!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H10<>\"\",\"P7:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p7!b31\"),\"\")","v":""},{"$f":"IF(L121<>\"\",\"P22:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p22!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H11<>\"\",\"P8:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p8!b31\"),\"\")","v":""},{"$f":"IF(L122<>\"\",\"P23:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p23!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H12<>\"\",\"P9:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p9!b31\"),\"\")","v":""},{"$f":"IF(L123<>\"\",\"P24:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p24!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H13<>\"\",\"P10:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p10!b31\"),\"\")","v":""},{"$f":"IF(L124<>\"\",\"P25:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p25!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H14<>\"\",\"P11:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p11!b31\"),\"\")","v":""},{"$f":"IF(L125<>\"\",\"P26:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p26!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H15<>\"\",\"P12:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p12!b31\"),\"\")","v":""},{"$f":"IF(L126<>\"\",\"P27:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p27!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H16<>\"\",\"P13:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p13!b31\"),\"\")","v":""},{"$f":"IF(L127<>\"\",\"P28:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p28!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H17<>\"\",\"P14:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p14!b31\"),\"\")","v":""},{"$f":"IF(L128<>\"\",\"P29:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p29!b31\"),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(H18<>\"\",\"P15:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p15!b31\"),\"\")","v":""},{"$f":"IF(L129<>\"\",\"P30:\", \"\")","v":""},{"$f":"+IFERROR(INDIRECT(\"p30!b31\"),\"\")","v":""}]
[]
[null,null,null,null,null,"TIME HORIZON FOR CHARTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
["PPP Portfolio(% GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects's List"]
[null,null,{"$f":"+start_year_portfolio","v":0},{"$f":"+C80+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,null,1,0]
[{"$f":"+SummaryProjects!A4","v":"Gross debt including PPPs"},null,{"$f":"IFERROR((SummaryProjects!C24/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C44/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C64/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C84/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C104/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C124/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C144/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C164/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C184/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C204/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C224/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C244/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C264/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C284/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C304/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C324/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C344/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C364/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C384/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C404/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C424/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C444/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C464/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C484/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C504/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C524/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C544/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C564/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C584/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C604/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D24/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D44/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D64/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D84/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D104/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D124/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D144/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D164/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D184/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D204/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D224/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D244/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D264/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D284/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D304/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D324/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D344/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D364/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D384/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D404/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D424/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D444/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D464/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D484/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D504/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D524/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D544/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D564/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D584/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D604/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E24/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E44/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E64/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E84/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E104/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E124/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E144/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E164/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E184/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E204/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E224/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E244/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E264/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E284/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E304/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E324/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E344/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E364/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E384/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E404/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E424/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E444/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E464/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E484/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E504/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E524/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E544/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E564/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E584/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E604/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F24/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F44/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F64/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F84/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F104/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F124/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F144/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F164/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F184/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F204/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F224/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F244/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F264/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F284/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F304/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F324/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F344/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F364/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F384/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F404/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F424/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F444/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F464/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F484/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F504/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F524/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F544/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F564/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F584/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F604/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G24/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G44/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G64/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G84/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G104/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G124/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G144/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G164/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G184/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G204/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G224/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G244/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G264/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G284/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G304/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G324/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G344/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G364/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G384/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G404/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G424/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G444/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G464/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G484/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G504/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G524/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G544/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G564/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G584/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G604/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H24/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H44/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H64/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H84/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H104/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H124/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H144/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H164/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H184/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H204/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H224/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H244/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H264/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H284/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H304/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H324/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H344/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H364/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H384/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H404/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H424/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H444/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H464/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H484/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H504/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H524/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H544/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H564/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H584/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H604/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I24/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I44/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I64/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I84/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I104/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I124/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I144/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I164/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I184/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I204/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I224/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I244/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I264/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I284/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I304/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I324/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I344/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I364/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I384/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I404/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I424/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I444/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I464/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I484/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I504/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I524/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I544/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I564/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I584/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I604/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J24/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J44/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J64/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J84/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J104/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J124/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J144/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J164/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J184/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J204/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J224/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J244/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J264/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J284/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J304/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J324/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J344/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J364/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J384/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J404/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J424/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J444/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J464/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J484/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J504/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J524/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J544/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J564/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J584/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J604/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K24/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K44/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K64/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K84/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K104/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K124/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K144/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K164/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K184/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K204/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K224/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K244/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K264/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K284/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K304/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K324/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K344/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K364/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K384/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K404/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K424/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K444/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K464/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K484/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K504/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K524/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K544/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K564/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K584/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K604/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L24/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L44/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L64/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L84/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L104/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L124/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L144/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L164/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L184/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L204/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L224/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L244/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L264/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L284/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L304/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L324/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L344/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L364/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L384/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L404/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L424/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L444/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L464/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L484/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L504/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L524/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L544/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L564/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L584/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L604/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M24/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M44/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M64/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M84/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M104/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M124/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M144/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M164/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M184/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M204/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M224/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M244/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M264/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M284/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M304/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M324/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M344/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M364/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M384/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M404/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M424/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M444/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M464/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M484/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M504/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M524/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M544/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M564/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M584/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M604/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N24/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N44/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N64/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N84/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N104/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N124/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N144/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N164/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N184/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N204/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N224/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N244/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N264/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N284/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N304/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N324/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N344/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N364/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N384/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N404/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N424/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N444/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N464/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N484/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N504/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N524/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N544/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N564/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N584/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N604/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O24/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O44/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O64/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O84/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O104/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O124/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O144/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O164/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O184/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O204/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O224/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O244/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O264/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O284/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O304/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O324/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O344/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O364/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O384/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O404/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O424/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O444/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O464/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O484/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O504/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O524/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O544/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O564/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O584/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O604/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P24/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P44/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P64/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P84/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P104/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P124/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P144/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P164/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P184/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P204/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P224/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P244/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P264/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P284/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P304/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P324/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P344/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P364/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P384/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P404/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P424/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P444/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P464/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P484/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P504/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P524/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P544/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P564/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P584/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P604/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q24/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q44/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q64/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q84/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q104/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q124/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q144/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q164/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q184/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q204/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q224/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q244/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q264/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q284/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q304/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q324/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q344/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q364/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q384/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q404/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q424/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q444/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q464/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q484/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q504/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q524/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q544/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q564/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q584/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q604/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R24/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R44/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R64/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R84/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R104/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R124/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R144/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R164/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R184/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R204/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R224/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R244/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R264/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R284/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R304/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R324/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R344/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R364/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R384/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R404/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R424/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R444/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R464/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R484/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R504/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R524/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R544/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R564/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R584/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R604/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S24/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S44/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S64/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S84/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S104/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S124/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S144/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S164/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S184/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S204/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S224/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S244/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S264/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S284/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S304/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S324/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S344/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S364/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S384/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S404/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S424/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S444/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S464/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S484/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S504/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S524/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S544/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S564/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S584/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S604/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T24/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T44/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T64/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T84/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T104/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T124/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T144/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T164/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T184/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T204/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T224/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T244/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T264/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T284/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T304/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T324/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T344/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T364/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T384/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T404/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T424/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T444/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T464/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T484/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T504/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T524/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T544/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T564/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T584/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T604/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U24/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U44/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U64/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U84/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U104/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U124/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U144/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U164/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U184/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U204/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U224/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U244/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U264/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U284/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U304/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U324/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U344/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U364/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U384/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U404/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U424/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U444/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U464/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U484/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U504/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U524/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U544/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U564/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U584/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U604/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V24/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V44/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V64/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V84/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V104/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V124/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V144/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V164/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V184/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V204/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V224/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V244/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V264/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V284/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V304/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V324/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V344/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V364/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V384/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V404/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V424/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V444/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V464/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V484/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V504/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V524/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V544/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V564/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V584/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V604/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W24/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W44/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W64/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W84/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W104/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W124/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W144/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W164/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W184/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W204/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W224/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W244/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W264/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W284/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W304/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W324/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W344/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W364/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W384/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W404/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W424/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W444/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W464/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W484/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W504/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W524/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W544/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W564/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W584/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W604/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X24/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X44/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X64/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X84/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X104/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X124/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X144/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X164/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X184/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X204/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X224/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X244/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X264/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X284/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X304/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X324/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X344/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X364/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X384/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X404/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X424/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X444/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X464/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X484/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X504/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X524/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X544/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X564/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X584/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X604/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y24/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y44/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y64/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y84/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y104/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y124/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y144/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y164/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y184/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y204/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y224/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y244/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y264/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y284/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y304/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y324/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y344/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y364/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y384/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y404/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y424/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y444/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y464/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y484/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y504/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y524/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y544/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y564/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y584/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y604/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z24/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z44/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z64/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z84/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z104/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z124/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z144/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z164/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z184/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z204/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z224/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z244/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z264/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z284/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z304/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z324/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z344/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z364/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z384/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z404/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z424/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z444/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z464/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z484/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z504/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z524/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z544/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z564/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z584/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z604/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA24/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA44/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA64/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA84/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA104/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA124/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA144/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA164/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA184/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA204/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA224/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA244/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA264/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA284/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA304/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA324/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA344/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA364/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA384/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA404/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA424/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA444/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA464/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA484/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA504/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA524/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA544/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA564/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA584/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA604/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB24/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB44/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB64/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB84/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB104/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB124/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB144/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB164/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB184/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB204/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB224/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB244/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB264/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB284/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB304/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB324/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB344/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB364/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB384/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB404/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB424/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB444/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB464/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB484/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB504/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB524/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB544/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB564/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB584/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB604/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC24/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC44/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC64/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC84/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC104/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC124/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC144/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC164/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC184/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC204/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC224/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC244/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC264/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC284/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC304/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC324/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC344/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC364/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC384/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC404/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC424/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC444/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC464/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC484/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC504/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC524/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC544/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC564/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC584/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC604/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD24/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD44/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD64/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD84/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD104/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD124/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD144/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD164/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD184/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD204/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD224/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD244/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD264/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD284/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD304/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD324/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD344/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD364/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD384/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD404/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD424/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD444/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD464/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD484/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD504/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD524/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD544/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD564/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD584/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD604/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE24/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE44/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE64/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE84/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE104/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE124/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE144/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE164/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE184/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE204/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE224/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE244/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE264/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE284/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE304/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE324/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE344/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE364/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE384/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE404/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE424/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE444/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE464/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE484/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE504/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE524/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE544/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE564/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE584/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE604/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF24/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF44/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF64/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF84/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF104/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF124/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF144/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF164/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF184/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF204/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF224/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF244/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF264/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF284/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF304/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF324/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF344/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF364/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF384/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF404/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF424/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF444/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF464/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF484/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF504/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF524/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF544/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF564/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF584/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF604/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG24/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG44/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG64/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG84/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG104/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG124/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG144/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG164/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG184/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG204/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG224/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG244/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG264/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG284/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG304/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG324/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG344/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG364/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG384/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG404/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG424/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG444/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG464/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG484/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG504/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG524/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG544/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG564/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG584/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG604/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH24/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH44/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH64/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH84/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH104/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH124/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH144/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH164/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH184/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH204/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH224/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH244/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH264/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH284/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH304/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH324/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH344/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH364/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH384/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH404/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH424/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH444/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH464/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH484/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH504/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH524/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH544/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH564/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH584/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH604/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI24/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI44/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI64/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI84/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI104/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI124/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI144/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI164/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI184/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI204/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI224/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI244/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI264/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI284/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI304/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI324/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI344/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI364/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI384/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI404/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI424/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI444/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI464/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI484/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI504/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI524/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI544/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI564/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI584/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI604/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ24/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ44/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ64/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ84/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ104/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ124/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ144/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ164/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ184/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ204/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ224/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ244/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ264/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ284/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ304/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ324/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ344/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ364/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ384/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ404/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ424/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ444/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ464/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ484/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ504/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ524/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ544/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ564/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ584/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ604/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK24/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK44/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK64/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK84/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK104/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK124/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK144/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK164/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK184/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK204/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK224/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK244/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK264/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK284/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK304/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK324/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK344/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK364/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK384/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK404/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK424/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK444/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK464/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK484/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK504/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK524/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK544/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK564/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK584/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK604/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL24/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL44/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL64/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL84/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL104/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL124/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL144/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL164/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL184/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL204/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL224/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL244/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL264/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL284/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL304/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL324/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL344/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL364/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL384/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL404/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL424/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL444/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL464/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL484/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL504/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL524/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL544/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL564/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL584/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL604/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM24/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM44/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM64/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM84/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM104/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM124/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM144/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM164/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM184/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM204/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM224/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM244/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM264/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM284/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM304/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM324/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM344/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM364/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM384/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM404/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM424/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM444/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM464/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM484/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM504/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM524/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM544/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM564/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM584/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM604/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN24/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN44/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN64/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN84/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN104/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN124/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN144/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN164/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN184/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN204/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN224/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN244/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN264/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN284/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN304/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN324/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN344/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN364/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN384/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN404/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN424/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN444/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN464/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN484/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN504/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN524/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN544/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN564/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN584/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN604/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO24/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO44/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO64/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO84/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO104/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO124/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO144/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO164/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO184/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO204/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO224/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO244/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO264/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO284/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO304/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO324/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO344/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO364/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO384/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO404/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO424/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO444/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO464/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO484/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO504/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO524/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO544/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO564/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO584/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO604/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP24/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP44/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP64/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP84/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP104/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP124/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP144/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP164/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP184/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP204/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP224/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP244/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP264/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP284/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP304/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP324/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP344/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP364/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP384/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP404/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP424/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP444/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP464/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP484/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP504/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP524/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP544/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP564/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP584/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP604/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ24/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ44/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ64/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ84/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ104/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ124/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ144/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ164/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ184/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ204/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ224/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ244/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ264/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ284/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ304/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ324/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ344/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ364/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ384/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ404/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ424/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ444/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ464/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ484/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ504/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ524/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ544/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ564/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ584/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ604/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR24/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR44/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR64/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR84/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR104/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR124/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR144/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR164/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR184/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR204/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR224/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR244/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR264/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR284/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR304/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR324/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR344/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR364/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR384/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR404/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR424/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR444/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR464/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR484/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR504/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR524/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR544/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR564/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR584/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR604/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS24/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS44/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS64/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS84/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS104/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS124/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS144/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS164/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS184/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS204/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS224/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS244/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS264/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS284/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS304/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS324/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS344/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS364/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS384/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS404/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS424/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS444/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS464/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS484/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS504/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS524/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS544/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS564/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS584/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS604/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT24/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT44/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT64/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT84/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT104/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT124/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT144/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT164/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT184/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT204/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT224/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT244/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT264/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT284/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT304/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT324/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT344/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT364/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT384/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT404/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT424/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT444/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT464/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT484/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT504/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT524/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT544/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT564/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT584/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT604/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU24/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU44/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU64/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU84/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU104/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU124/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU144/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU164/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU184/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU204/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU224/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU244/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU264/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU284/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU304/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU324/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU344/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU364/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU384/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU404/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU424/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU444/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU464/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU484/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU504/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU524/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU544/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU564/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU584/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU604/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV24/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV44/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV64/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV84/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV104/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV124/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV144/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV164/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV184/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV204/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV224/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV244/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV264/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV284/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV304/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV324/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV344/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV364/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV384/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV404/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV424/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV444/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV464/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV484/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV504/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV524/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV544/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV564/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV584/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV604/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW24/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW44/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW64/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW84/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW104/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW124/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW144/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW164/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW184/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW204/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW224/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW244/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW264/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW284/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW304/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW324/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW344/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW364/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW384/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW404/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW424/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW444/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW464/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW484/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW504/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW524/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW544/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW564/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW584/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW604/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX24/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX44/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX64/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX84/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX104/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX124/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX144/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX164/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX184/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX204/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX224/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX244/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX264/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX284/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX304/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX324/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX344/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX364/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX384/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX404/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX424/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX444/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX464/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX484/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX504/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX524/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX544/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX564/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX584/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX604/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY24/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY44/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY64/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY84/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY104/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY124/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY144/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY164/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY184/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY204/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY224/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY244/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY264/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY284/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY304/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY324/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY344/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY364/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY384/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY404/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY424/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY444/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY464/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY484/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY504/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY524/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY544/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY564/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY584/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY604/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ24/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ44/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ64/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ84/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ104/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ124/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ144/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ164/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ184/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ204/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ224/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ244/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ264/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ284/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ304/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ324/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ344/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ364/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ384/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ404/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ424/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ444/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ464/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ484/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ504/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ524/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ544/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ564/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ584/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ604/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,2,0]
[{"$f":"+SummaryProjects!A5","v":"Financial liabilites PPPs"},null,{"$f":"IFERROR((SummaryProjects!C25/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C45/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C65/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C85/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C105/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C125/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C145/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C165/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C185/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C205/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C225/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C245/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C265/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C285/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C305/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C325/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C345/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C365/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C385/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C405/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C425/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C445/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C465/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C485/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C505/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C525/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C545/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C565/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C585/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C605/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D25/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D45/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D65/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D85/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D105/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D125/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D145/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D165/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D185/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D205/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D225/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D245/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D265/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D285/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D305/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D325/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D345/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D365/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D385/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D405/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D425/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D445/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D465/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D485/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D505/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D525/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D545/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D565/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D585/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D605/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E25/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E45/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E65/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E85/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E105/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E125/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E145/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E165/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E185/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E205/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E225/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E245/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E265/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E285/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E305/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E325/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E345/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E365/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E385/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E405/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E425/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E445/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E465/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E485/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E505/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E525/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E545/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E565/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E585/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E605/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F25/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F45/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F65/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F85/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F105/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F125/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F145/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F165/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F185/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F205/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F225/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F245/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F265/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F285/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F305/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F325/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F345/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F365/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F385/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F405/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F425/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F445/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F465/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F485/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F505/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F525/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F545/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F565/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F585/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F605/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G25/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G45/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G65/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G85/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G105/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G125/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G145/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G165/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G185/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G205/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G225/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G245/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G265/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G285/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G305/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G325/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G345/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G365/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G385/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G405/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G425/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G445/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G465/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G485/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G505/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G525/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G545/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G565/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G585/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G605/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H25/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H45/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H65/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H85/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H105/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H125/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H145/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H165/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H185/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H205/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H225/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H245/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H265/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H285/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H305/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H325/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H345/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H365/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H385/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H405/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H425/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H445/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H465/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H485/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H505/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H525/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H545/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H565/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H585/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H605/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I25/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I45/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I65/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I85/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I105/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I125/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I145/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I165/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I185/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I205/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I225/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I245/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I265/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I285/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I305/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I325/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I345/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I365/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I385/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I405/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I425/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I445/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I465/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I485/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I505/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I525/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I545/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I565/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I585/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I605/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J25/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J45/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J65/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J85/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J105/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J125/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J145/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J165/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J185/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J205/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J225/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J245/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J265/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J285/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J305/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J325/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J345/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J365/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J385/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J405/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J425/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J445/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J465/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J485/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J505/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J525/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J545/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J565/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J585/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J605/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K25/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K45/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K65/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K85/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K105/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K125/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K145/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K165/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K185/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K205/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K225/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K245/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K265/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K285/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K305/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K325/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K345/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K365/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K385/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K405/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K425/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K445/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K465/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K485/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K505/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K525/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K545/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K565/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K585/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K605/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L25/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L45/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L65/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L85/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L105/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L125/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L145/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L165/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L185/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L205/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L225/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L245/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L265/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L285/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L305/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L325/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L345/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L365/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L385/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L405/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L425/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L445/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L465/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L485/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L505/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L525/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L545/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L565/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L585/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L605/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M25/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M45/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M65/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M85/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M105/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M125/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M145/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M165/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M185/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M205/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M225/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M245/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M265/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M285/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M305/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M325/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M345/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M365/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M385/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M405/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M425/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M445/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M465/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M485/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M505/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M525/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M545/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M565/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M585/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M605/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N25/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N45/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N65/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N85/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N105/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N125/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N145/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N165/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N185/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N205/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N225/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N245/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N265/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N285/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N305/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N325/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N345/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N365/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N385/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N405/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N425/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N445/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N465/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N485/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N505/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N525/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N545/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N565/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N585/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N605/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O25/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O45/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O65/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O85/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O105/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O125/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O145/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O165/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O185/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O205/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O225/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O245/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O265/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O285/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O305/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O325/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O345/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O365/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O385/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O405/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O425/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O445/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O465/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O485/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O505/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O525/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O545/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O565/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O585/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O605/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P25/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P45/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P65/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P85/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P105/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P125/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P145/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P165/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P185/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P205/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P225/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P245/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P265/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P285/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P305/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P325/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P345/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P365/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P385/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P405/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P425/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P445/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P465/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P485/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P505/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P525/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P545/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P565/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P585/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P605/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q25/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q45/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q65/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q85/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q105/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q125/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q145/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q165/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q185/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q205/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q225/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q245/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q265/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q285/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q305/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q325/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q345/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q365/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q385/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q405/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q425/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q445/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q465/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q485/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q505/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q525/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q545/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q565/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q585/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q605/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R25/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R45/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R65/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R85/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R105/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R125/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R145/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R165/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R185/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R205/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R225/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R245/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R265/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R285/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R305/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R325/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R345/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R365/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R385/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R405/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R425/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R445/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R465/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R485/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R505/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R525/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R545/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R565/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R585/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R605/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S25/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S45/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S65/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S85/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S105/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S125/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S145/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S165/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S185/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S205/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S225/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S245/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S265/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S285/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S305/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S325/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S345/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S365/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S385/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S405/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S425/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S445/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S465/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S485/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S505/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S525/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S545/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S565/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S585/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S605/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T25/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T45/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T65/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T85/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T105/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T125/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T145/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T165/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T185/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T205/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T225/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T245/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T265/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T285/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T305/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T325/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T345/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T365/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T385/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T405/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T425/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T445/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T465/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T485/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T505/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T525/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T545/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T565/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T585/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T605/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U25/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U45/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U65/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U85/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U105/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U125/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U145/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U165/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U185/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U205/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U225/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U245/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U265/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U285/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U305/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U325/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U345/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U365/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U385/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U405/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U425/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U445/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U465/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U485/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U505/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U525/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U545/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U565/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U585/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U605/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V25/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V45/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V65/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V85/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V105/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V125/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V145/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V165/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V185/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V205/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V225/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V245/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V265/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V285/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V305/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V325/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V345/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V365/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V385/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V405/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V425/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V445/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V465/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V485/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V505/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V525/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V545/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V565/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V585/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V605/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W25/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W45/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W65/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W85/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W105/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W125/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W145/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W165/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W185/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W205/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W225/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W245/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W265/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W285/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W305/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W325/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W345/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W365/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W385/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W405/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W425/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W445/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W465/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W485/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W505/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W525/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W545/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W565/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W585/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W605/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X25/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X45/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X65/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X85/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X105/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X125/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X145/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X165/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X185/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X205/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X225/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X245/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X265/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X285/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X305/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X325/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X345/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X365/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X385/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X405/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X425/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X445/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X465/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X485/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X505/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X525/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X545/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X565/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X585/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X605/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y25/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y45/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y65/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y85/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y105/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y125/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y145/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y165/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y185/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y205/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y225/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y245/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y265/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y285/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y305/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y325/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y345/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y365/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y385/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y405/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y425/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y445/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y465/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y485/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y505/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y525/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y545/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y565/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y585/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y605/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z25/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z45/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z65/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z85/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z105/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z125/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z145/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z165/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z185/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z205/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z225/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z245/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z265/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z285/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z305/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z325/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z345/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z365/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z385/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z405/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z425/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z445/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z465/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z485/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z505/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z525/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z545/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z565/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z585/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z605/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA25/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA45/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA65/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA85/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA105/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA125/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA145/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA165/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA185/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA205/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA225/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA245/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA265/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA285/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA305/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA325/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA345/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA365/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA385/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA405/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA425/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA445/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA465/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA485/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA505/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA525/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA545/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA565/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA585/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA605/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB25/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB45/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB65/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB85/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB105/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB125/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB145/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB165/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB185/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB205/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB225/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB245/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB265/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB285/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB305/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB325/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB345/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB365/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB385/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB405/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB425/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB445/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB465/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB485/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB505/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB525/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB545/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB565/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB585/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB605/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC25/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC45/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC65/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC85/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC105/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC125/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC145/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC165/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC185/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC205/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC225/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC245/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC265/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC285/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC305/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC325/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC345/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC365/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC385/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC405/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC425/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC445/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC465/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC485/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC505/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC525/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC545/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC565/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC585/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC605/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD25/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD45/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD65/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD85/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD105/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD125/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD145/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD165/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD185/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD205/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD225/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD245/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD265/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD285/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD305/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD325/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD345/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD365/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD385/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD405/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD425/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD445/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD465/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD485/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD505/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD525/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD545/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD565/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD585/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD605/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE25/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE45/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE65/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE85/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE105/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE125/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE145/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE165/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE185/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE205/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE225/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE245/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE265/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE285/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE305/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE325/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE345/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE365/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE385/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE405/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE425/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE445/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE465/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE485/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE505/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE525/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE545/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE565/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE585/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE605/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF25/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF45/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF65/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF85/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF105/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF125/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF145/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF165/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF185/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF205/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF225/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF245/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF265/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF285/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF305/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF325/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF345/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF365/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF385/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF405/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF425/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF445/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF465/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF485/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF505/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF525/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF545/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF565/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF585/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF605/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG25/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG45/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG65/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG85/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG105/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG125/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG145/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG165/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG185/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG205/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG225/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG245/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG265/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG285/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG305/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG325/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG345/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG365/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG385/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG405/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG425/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG445/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG465/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG485/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG505/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG525/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG545/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG565/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG585/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG605/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH25/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH45/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH65/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH85/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH105/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH125/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH145/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH165/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH185/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH205/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH225/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH245/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH265/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH285/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH305/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH325/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH345/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH365/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH385/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH405/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH425/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH445/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH465/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH485/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH505/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH525/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH545/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH565/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH585/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH605/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI25/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI45/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI65/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI85/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI105/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI125/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI145/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI165/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI185/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI205/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI225/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI245/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI265/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI285/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI305/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI325/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI345/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI365/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI385/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI405/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI425/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI445/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI465/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI485/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI505/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI525/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI545/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI565/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI585/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI605/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ25/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ45/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ65/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ85/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ105/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ125/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ145/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ165/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ185/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ205/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ225/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ245/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ265/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ285/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ305/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ325/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ345/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ365/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ385/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ405/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ425/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ445/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ465/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ485/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ505/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ525/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ545/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ565/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ585/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ605/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK25/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK45/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK65/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK85/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK105/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK125/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK145/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK165/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK185/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK205/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK225/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK245/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK265/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK285/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK305/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK325/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK345/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK365/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK385/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK405/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK425/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK445/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK465/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK485/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK505/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK525/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK545/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK565/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK585/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK605/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL25/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL45/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL65/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL85/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL105/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL125/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL145/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL165/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL185/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL205/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL225/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL245/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL265/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL285/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL305/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL325/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL345/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL365/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL385/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL405/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL425/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL445/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL465/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL485/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL505/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL525/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL545/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL565/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL585/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL605/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM25/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM45/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM65/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM85/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM105/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM125/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM145/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM165/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM185/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM205/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM225/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM245/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM265/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM285/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM305/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM325/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM345/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM365/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM385/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM405/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM425/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM445/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM465/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM485/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM505/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM525/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM545/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM565/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM585/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM605/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN25/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN45/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN65/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN85/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN105/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN125/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN145/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN165/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN185/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN205/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN225/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN245/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN265/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN285/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN305/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN325/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN345/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN365/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN385/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN405/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN425/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN445/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN465/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN485/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN505/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN525/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN545/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN565/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN585/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN605/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO25/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO45/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO65/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO85/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO105/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO125/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO145/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO165/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO185/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO205/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO225/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO245/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO265/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO285/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO305/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO325/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO345/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO365/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO385/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO405/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO425/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO445/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO465/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO485/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO505/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO525/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO545/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO565/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO585/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO605/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP25/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP45/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP65/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP85/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP105/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP125/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP145/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP165/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP185/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP205/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP225/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP245/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP265/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP285/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP305/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP325/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP345/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP365/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP385/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP405/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP425/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP445/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP465/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP485/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP505/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP525/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP545/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP565/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP585/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP605/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ25/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ45/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ65/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ85/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ105/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ125/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ145/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ165/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ185/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ205/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ225/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ245/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ265/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ285/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ305/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ325/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ345/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ365/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ385/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ405/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ425/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ445/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ465/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ485/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ505/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ525/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ545/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ565/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ585/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ605/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR25/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR45/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR65/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR85/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR105/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR125/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR145/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR165/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR185/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR205/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR225/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR245/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR265/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR285/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR305/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR325/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR345/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR365/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR385/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR405/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR425/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR445/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR465/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR485/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR505/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR525/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR545/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR565/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR585/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR605/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS25/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS45/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS65/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS85/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS105/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS125/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS145/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS165/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS185/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS205/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS225/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS245/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS265/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS285/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS305/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS325/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS345/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS365/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS385/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS405/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS425/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS445/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS465/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS485/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS505/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS525/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS545/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS565/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS585/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS605/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT25/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT45/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT65/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT85/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT105/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT125/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT145/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT165/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT185/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT205/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT225/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT245/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT265/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT285/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT305/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT325/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT345/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT365/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT385/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT405/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT425/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT445/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT465/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT485/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT505/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT525/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT545/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT565/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT585/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT605/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU25/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU45/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU65/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU85/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU105/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU125/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU145/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU165/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU185/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU205/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU225/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU245/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU265/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU285/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU305/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU325/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU345/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU365/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU385/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU405/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU425/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU445/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU465/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU485/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU505/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU525/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU545/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU565/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU585/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU605/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV25/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV45/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV65/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV85/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV105/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV125/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV145/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV165/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV185/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV205/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV225/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV245/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV265/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV285/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV305/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV325/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV345/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV365/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV385/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV405/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV425/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV445/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV465/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV485/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV505/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV525/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV545/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV565/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV585/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV605/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW25/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW45/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW65/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW85/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW105/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW125/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW145/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW165/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW185/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW205/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW225/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW245/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW265/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW285/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW305/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW325/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW345/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW365/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW385/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW405/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW425/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW445/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW465/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW485/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW505/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW525/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW545/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW565/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW585/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW605/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX25/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX45/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX65/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX85/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX105/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX125/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX145/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX165/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX185/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX205/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX225/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX245/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX265/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX285/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX305/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX325/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX345/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX365/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX385/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX405/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX425/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX445/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX465/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX485/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX505/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX525/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX545/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX565/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX585/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX605/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY25/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY45/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY65/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY85/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY105/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY125/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY145/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY165/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY185/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY205/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY225/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY245/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY265/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY285/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY305/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY325/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY345/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY365/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY385/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY405/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY425/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY445/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY465/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY485/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY505/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY525/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY545/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY565/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY585/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY605/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ25/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ45/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ65/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ85/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ105/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ125/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ145/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ165/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ185/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ205/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ225/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ245/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ265/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ285/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ305/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ325/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ345/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ365/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ385/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ405/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ425/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ445/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ465/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ485/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ505/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ525/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ545/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ565/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ585/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ605/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,3,0]
[{"$f":"+SummaryProjects!A6","v":"Non-financial liabilities PPPs"},null,{"$f":"IFERROR((SummaryProjects!C26/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C46/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C66/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C86/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C106/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C126/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C146/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C166/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C186/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C206/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C226/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C246/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C266/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C286/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C306/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C326/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C346/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C366/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C386/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C406/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C426/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C446/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C466/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C486/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C506/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C526/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C546/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C566/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C586/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C606/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D26/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D46/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D66/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D86/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D106/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D126/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D146/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D166/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D186/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D206/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D226/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D246/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D266/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D286/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D306/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D326/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D346/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D366/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D386/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D406/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D426/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D446/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D466/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D486/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D506/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D526/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D546/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D566/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D586/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D606/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E26/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E46/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E66/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E86/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E106/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E126/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E146/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E166/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E186/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E206/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E226/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E246/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E266/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E286/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E306/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E326/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E346/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E366/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E386/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E406/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E426/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E446/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E466/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E486/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E506/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E526/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E546/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E566/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E586/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E606/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F26/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F46/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F66/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F86/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F106/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F126/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F146/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F166/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F186/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F206/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F226/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F246/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F266/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F286/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F306/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F326/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F346/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F366/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F386/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F406/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F426/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F446/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F466/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F486/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F506/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F526/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F546/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F566/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F586/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F606/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G26/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G46/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G66/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G86/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G106/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G126/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G146/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G166/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G186/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G206/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G226/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G246/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G266/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G286/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G306/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G326/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G346/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G366/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G386/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G406/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G426/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G446/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G466/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G486/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G506/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G526/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G546/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G566/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G586/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G606/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H26/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H46/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H66/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H86/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H106/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H126/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H146/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H166/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H186/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H206/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H226/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H246/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H266/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H286/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H306/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H326/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H346/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H366/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H386/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H406/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H426/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H446/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H466/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H486/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H506/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H526/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H546/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H566/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H586/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H606/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I26/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I46/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I66/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I86/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I106/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I126/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I146/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I166/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I186/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I206/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I226/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I246/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I266/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I286/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I306/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I326/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I346/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I366/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I386/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I406/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I426/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I446/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I466/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I486/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I506/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I526/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I546/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I566/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I586/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I606/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J26/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J46/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J66/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J86/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J106/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J126/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J146/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J166/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J186/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J206/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J226/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J246/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J266/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J286/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J306/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J326/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J346/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J366/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J386/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J406/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J426/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J446/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J466/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J486/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J506/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J526/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J546/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J566/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J586/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J606/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K26/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K46/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K66/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K86/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K106/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K126/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K146/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K166/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K186/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K206/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K226/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K246/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K266/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K286/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K306/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K326/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K346/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K366/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K386/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K406/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K426/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K446/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K466/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K486/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K506/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K526/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K546/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K566/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K586/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K606/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L26/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L46/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L66/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L86/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L106/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L126/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L146/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L166/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L186/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L206/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L226/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L246/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L266/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L286/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L306/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L326/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L346/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L366/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L386/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L406/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L426/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L446/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L466/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L486/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L506/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L526/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L546/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L566/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L586/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L606/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M26/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M46/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M66/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M86/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M106/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M126/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M146/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M166/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M186/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M206/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M226/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M246/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M266/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M286/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M306/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M326/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M346/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M366/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M386/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M406/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M426/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M446/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M466/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M486/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M506/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M526/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M546/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M566/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M586/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M606/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N26/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N46/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N66/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N86/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N106/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N126/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N146/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N166/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N186/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N206/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N226/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N246/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N266/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N286/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N306/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N326/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N346/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N366/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N386/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N406/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N426/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N446/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N466/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N486/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N506/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N526/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N546/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N566/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N586/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N606/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O26/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O46/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O66/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O86/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O106/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O126/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O146/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O166/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O186/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O206/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O226/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O246/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O266/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O286/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O306/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O326/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O346/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O366/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O386/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O406/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O426/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O446/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O466/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O486/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O506/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O526/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O546/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O566/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O586/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O606/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P26/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P46/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P66/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P86/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P106/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P126/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P146/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P166/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P186/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P206/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P226/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P246/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P266/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P286/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P306/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P326/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P346/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P366/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P386/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P406/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P426/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P446/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P466/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P486/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P506/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P526/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P546/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P566/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P586/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P606/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q26/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q46/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q66/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q86/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q106/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q126/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q146/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q166/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q186/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q206/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q226/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q246/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q266/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q286/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q306/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q326/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q346/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q366/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q386/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q406/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q426/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q446/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q466/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q486/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q506/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q526/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q546/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q566/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q586/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q606/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R26/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R46/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R66/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R86/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R106/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R126/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R146/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R166/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R186/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R206/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R226/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R246/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R266/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R286/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R306/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R326/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R346/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R366/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R386/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R406/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R426/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R446/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R466/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R486/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R506/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R526/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R546/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R566/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R586/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R606/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S26/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S46/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S66/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S86/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S106/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S126/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S146/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S166/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S186/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S206/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S226/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S246/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S266/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S286/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S306/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S326/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S346/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S366/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S386/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S406/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S426/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S446/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S466/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S486/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S506/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S526/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S546/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S566/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S586/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S606/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T26/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T46/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T66/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T86/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T106/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T126/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T146/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T166/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T186/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T206/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T226/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T246/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T266/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T286/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T306/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T326/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T346/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T366/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T386/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T406/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T426/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T446/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T466/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T486/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T506/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T526/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T546/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T566/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T586/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T606/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U26/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U46/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U66/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U86/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U106/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U126/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U146/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U166/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U186/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U206/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U226/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U246/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U266/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U286/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U306/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U326/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U346/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U366/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U386/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U406/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U426/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U446/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U466/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U486/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U506/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U526/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U546/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U566/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U586/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U606/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V26/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V46/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V66/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V86/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V106/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V126/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V146/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V166/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V186/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V206/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V226/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V246/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V266/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V286/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V306/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V326/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V346/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V366/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V386/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V406/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V426/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V446/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V466/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V486/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V506/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V526/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V546/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V566/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V586/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V606/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W26/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W46/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W66/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W86/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W106/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W126/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W146/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W166/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W186/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W206/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W226/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W246/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W266/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W286/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W306/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W326/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W346/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W366/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W386/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W406/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W426/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W446/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W466/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W486/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W506/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W526/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W546/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W566/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W586/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W606/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X26/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X46/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X66/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X86/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X106/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X126/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X146/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X166/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X186/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X206/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X226/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X246/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X266/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X286/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X306/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X326/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X346/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X366/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X386/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X406/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X426/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X446/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X466/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X486/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X506/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X526/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X546/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X566/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X586/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X606/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y26/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y46/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y66/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y86/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y106/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y126/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y146/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y166/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y186/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y206/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y226/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y246/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y266/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y286/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y306/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y326/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y346/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y366/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y386/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y406/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y426/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y446/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y466/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y486/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y506/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y526/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y546/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y566/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y586/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y606/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z26/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z46/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z66/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z86/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z106/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z126/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z146/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z166/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z186/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z206/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z226/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z246/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z266/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z286/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z306/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z326/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z346/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z366/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z386/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z406/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z426/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z446/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z466/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z486/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z506/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z526/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z546/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z566/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z586/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z606/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA26/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA46/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA66/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA86/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA106/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA126/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA146/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA166/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA186/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA206/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA226/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA246/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA266/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA286/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA306/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA326/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA346/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA366/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA386/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA406/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA426/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA446/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA466/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA486/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA506/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA526/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA546/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA566/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA586/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA606/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB26/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB46/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB66/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB86/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB106/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB126/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB146/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB166/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB186/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB206/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB226/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB246/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB266/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB286/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB306/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB326/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB346/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB366/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB386/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB406/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB426/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB446/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB466/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB486/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB506/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB526/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB546/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB566/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB586/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB606/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC26/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC46/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC66/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC86/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC106/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC126/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC146/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC166/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC186/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC206/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC226/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC246/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC266/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC286/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC306/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC326/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC346/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC366/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC386/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC406/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC426/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC446/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC466/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC486/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC506/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC526/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC546/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC566/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC586/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC606/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD26/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD46/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD66/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD86/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD106/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD126/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD146/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD166/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD186/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD206/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD226/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD246/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD266/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD286/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD306/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD326/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD346/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD366/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD386/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD406/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD426/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD446/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD466/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD486/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD506/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD526/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD546/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD566/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD586/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD606/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE26/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE46/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE66/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE86/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE106/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE126/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE146/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE166/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE186/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE206/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE226/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE246/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE266/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE286/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE306/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE326/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE346/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE366/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE386/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE406/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE426/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE446/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE466/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE486/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE506/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE526/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE546/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE566/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE586/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE606/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF26/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF46/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF66/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF86/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF106/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF126/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF146/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF166/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF186/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF206/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF226/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF246/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF266/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF286/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF306/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF326/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF346/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF366/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF386/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF406/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF426/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF446/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF466/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF486/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF506/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF526/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF546/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF566/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF586/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF606/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG26/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG46/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG66/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG86/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG106/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG126/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG146/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG166/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG186/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG206/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG226/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG246/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG266/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG286/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG306/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG326/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG346/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG366/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG386/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG406/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG426/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG446/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG466/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG486/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG506/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG526/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG546/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG566/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG586/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG606/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH26/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH46/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH66/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH86/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH106/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH126/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH146/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH166/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH186/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH206/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH226/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH246/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH266/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH286/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH306/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH326/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH346/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH366/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH386/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH406/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH426/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH446/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH466/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH486/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH506/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH526/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH546/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH566/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH586/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH606/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI26/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI46/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI66/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI86/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI106/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI126/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI146/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI166/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI186/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI206/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI226/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI246/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI266/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI286/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI306/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI326/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI346/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI366/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI386/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI406/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI426/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI446/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI466/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI486/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI506/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI526/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI546/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI566/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI586/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI606/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ26/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ46/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ66/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ86/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ106/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ126/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ146/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ166/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ186/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ206/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ226/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ246/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ266/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ286/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ306/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ326/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ346/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ366/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ386/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ406/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ426/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ446/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ466/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ486/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ506/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ526/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ546/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ566/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ586/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ606/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK26/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK46/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK66/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK86/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK106/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK126/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK146/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK166/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK186/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK206/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK226/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK246/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK266/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK286/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK306/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK326/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK346/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK366/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK386/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK406/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK426/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK446/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK466/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK486/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK506/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK526/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK546/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK566/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK586/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK606/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL26/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL46/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL66/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL86/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL106/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL126/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL146/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL166/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL186/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL206/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL226/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL246/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL266/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL286/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL306/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL326/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL346/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL366/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL386/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL406/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL426/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL446/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL466/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL486/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL506/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL526/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL546/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL566/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL586/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL606/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM26/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM46/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM66/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM86/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM106/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM126/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM146/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM166/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM186/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM206/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM226/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM246/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM266/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM286/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM306/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM326/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM346/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM366/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM386/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM406/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM426/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM446/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM466/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM486/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM506/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM526/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM546/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM566/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM586/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM606/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN26/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN46/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN66/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN86/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN106/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN126/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN146/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN166/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN186/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN206/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN226/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN246/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN266/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN286/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN306/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN326/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN346/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN366/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN386/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN406/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN426/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN446/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN466/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN486/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN506/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN526/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN546/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN566/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN586/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN606/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO26/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO46/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO66/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO86/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO106/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO126/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO146/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO166/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO186/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO206/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO226/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO246/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO266/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO286/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO306/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO326/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO346/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO366/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO386/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO406/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO426/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO446/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO466/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO486/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO506/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO526/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO546/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO566/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO586/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO606/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP26/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP46/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP66/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP86/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP106/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP126/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP146/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP166/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP186/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP206/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP226/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP246/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP266/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP286/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP306/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP326/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP346/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP366/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP386/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP406/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP426/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP446/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP466/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP486/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP506/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP526/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP546/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP566/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP586/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP606/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ26/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ46/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ66/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ86/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ106/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ126/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ146/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ166/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ186/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ206/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ226/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ246/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ266/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ286/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ306/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ326/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ346/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ366/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ386/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ406/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ426/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ446/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ466/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ486/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ506/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ526/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ546/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ566/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ586/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ606/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR26/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR46/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR66/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR86/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR106/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR126/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR146/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR166/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR186/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR206/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR226/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR246/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR266/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR286/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR306/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR326/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR346/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR366/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR386/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR406/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR426/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR446/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR466/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR486/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR506/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR526/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR546/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR566/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR586/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR606/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS26/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS46/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS66/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS86/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS106/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS126/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS146/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS166/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS186/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS206/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS226/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS246/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS266/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS286/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS306/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS326/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS346/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS366/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS386/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS406/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS426/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS446/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS466/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS486/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS506/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS526/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS546/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS566/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS586/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS606/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT26/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT46/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT66/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT86/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT106/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT126/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT146/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT166/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT186/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT206/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT226/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT246/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT266/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT286/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT306/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT326/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT346/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT366/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT386/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT406/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT426/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT446/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT466/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT486/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT506/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT526/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT546/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT566/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT586/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT606/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU26/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU46/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU66/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU86/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU106/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU126/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU146/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU166/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU186/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU206/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU226/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU246/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU266/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU286/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU306/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU326/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU346/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU366/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU386/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU406/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU426/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU446/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU466/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU486/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU506/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU526/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU546/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU566/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU586/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU606/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV26/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV46/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV66/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV86/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV106/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV126/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV146/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV166/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV186/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV206/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV226/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV246/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV266/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV286/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV306/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV326/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV346/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV366/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV386/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV406/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV426/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV446/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV466/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV486/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV506/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV526/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV546/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV566/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV586/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV606/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW26/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW46/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW66/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW86/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW106/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW126/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW146/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW166/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW186/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW206/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW226/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW246/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW266/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW286/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW306/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW326/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW346/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW366/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW386/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW406/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW426/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW446/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW466/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW486/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW506/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW526/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW546/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW566/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW586/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW606/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX26/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX46/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX66/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX86/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX106/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX126/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX146/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX166/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX186/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX206/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX226/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX246/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX266/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX286/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX306/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX326/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX346/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX366/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX386/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX406/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX426/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX446/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX466/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX486/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX506/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX526/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX546/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX566/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX586/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX606/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY26/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY46/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY66/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY86/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY106/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY126/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY146/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY166/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY186/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY206/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY226/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY246/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY266/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY286/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY306/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY326/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY346/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY366/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY386/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY406/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY426/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY446/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY466/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY486/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY506/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY526/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY546/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY566/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY586/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY606/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ26/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ46/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ66/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ86/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ106/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ126/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ146/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ166/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ186/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ206/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ226/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ246/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ266/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ286/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ306/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ326/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ346/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ366/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ386/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ406/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ426/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ446/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ466/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ486/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ506/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ526/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ546/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ566/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ586/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ606/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,4,0]
[{"$f":"+SummaryProjects!A7","v":"Overall balance including PPP project "},null,{"$f":"IFERROR((SummaryProjects!C27/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C47/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C67/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C87/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C107/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C127/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C147/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C167/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C187/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C207/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C227/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C247/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C267/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C287/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C307/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C327/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C347/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C367/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C387/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C407/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C427/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C447/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C467/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C487/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C507/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C527/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C547/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C567/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C587/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C607/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D27/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D47/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D67/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D87/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D107/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D127/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D147/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D167/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D187/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D207/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D227/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D247/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D267/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D287/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D307/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D327/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D347/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D367/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D387/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D407/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D427/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D447/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D467/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D487/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D507/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D527/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D547/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D567/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D587/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D607/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E27/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E47/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E67/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E87/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E107/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E127/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E147/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E167/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E187/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E207/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E227/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E247/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E267/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E287/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E307/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E327/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E347/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E367/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E387/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E407/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E427/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E447/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E467/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E487/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E507/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E527/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E547/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E567/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E587/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E607/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F27/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F47/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F67/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F87/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F107/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F127/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F147/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F167/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F187/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F207/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F227/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F247/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F267/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F287/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F307/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F327/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F347/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F367/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F387/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F407/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F427/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F447/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F467/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F487/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F507/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F527/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F547/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F567/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F587/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F607/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G27/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G47/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G67/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G87/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G107/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G127/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G147/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G167/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G187/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G207/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G227/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G247/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G267/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G287/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G307/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G327/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G347/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G367/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G387/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G407/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G427/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G447/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G467/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G487/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G507/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G527/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G547/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G567/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G587/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G607/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H27/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H47/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H67/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H87/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H107/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H127/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H147/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H167/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H187/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H207/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H227/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H247/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H267/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H287/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H307/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H327/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H347/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H367/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H387/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H407/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H427/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H447/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H467/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H487/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H507/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H527/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H547/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H567/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H587/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H607/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I27/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I47/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I67/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I87/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I107/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I127/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I147/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I167/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I187/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I207/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I227/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I247/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I267/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I287/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I307/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I327/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I347/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I367/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I387/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I407/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I427/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I447/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I467/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I487/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I507/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I527/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I547/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I567/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I587/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I607/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J27/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J47/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J67/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J87/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J107/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J127/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J147/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J167/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J187/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J207/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J227/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J247/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J267/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J287/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J307/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J327/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J347/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J367/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J387/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J407/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J427/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J447/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J467/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J487/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J507/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J527/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J547/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J567/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J587/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J607/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K27/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K47/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K67/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K87/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K107/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K127/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K147/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K167/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K187/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K207/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K227/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K247/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K267/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K287/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K307/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K327/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K347/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K367/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K387/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K407/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K427/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K447/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K467/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K487/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K507/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K527/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K547/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K567/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K587/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K607/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L27/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L47/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L67/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L87/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L107/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L127/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L147/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L167/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L187/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L207/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L227/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L247/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L267/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L287/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L307/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L327/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L347/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L367/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L387/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L407/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L427/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L447/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L467/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L487/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L507/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L527/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L547/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L567/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L587/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L607/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M27/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M47/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M67/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M87/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M107/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M127/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M147/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M167/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M187/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M207/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M227/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M247/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M267/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M287/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M307/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M327/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M347/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M367/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M387/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M407/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M427/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M447/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M467/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M487/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M507/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M527/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M547/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M567/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M587/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M607/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N27/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N47/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N67/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N87/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N107/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N127/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N147/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N167/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N187/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N207/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N227/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N247/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N267/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N287/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N307/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N327/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N347/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N367/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N387/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N407/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N427/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N447/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N467/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N487/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N507/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N527/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N547/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N567/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N587/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N607/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O27/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O47/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O67/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O87/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O107/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O127/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O147/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O167/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O187/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O207/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O227/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O247/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O267/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O287/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O307/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O327/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O347/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O367/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O387/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O407/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O427/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O447/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O467/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O487/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O507/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O527/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O547/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O567/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O587/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O607/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P27/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P47/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P67/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P87/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P107/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P127/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P147/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P167/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P187/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P207/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P227/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P247/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P267/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P287/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P307/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P327/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P347/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P367/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P387/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P407/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P427/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P447/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P467/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P487/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P507/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P527/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P547/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P567/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P587/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P607/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q27/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q47/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q67/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q87/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q107/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q127/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q147/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q167/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q187/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q207/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q227/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q247/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q267/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q287/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q307/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q327/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q347/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q367/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q387/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q407/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q427/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q447/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q467/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q487/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q507/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q527/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q547/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q567/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q587/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q607/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R27/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R47/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R67/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R87/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R107/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R127/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R147/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R167/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R187/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R207/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R227/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R247/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R267/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R287/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R307/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R327/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R347/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R367/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R387/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R407/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R427/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R447/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R467/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R487/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R507/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R527/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R547/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R567/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R587/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R607/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S27/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S47/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S67/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S87/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S107/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S127/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S147/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S167/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S187/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S207/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S227/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S247/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S267/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S287/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S307/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S327/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S347/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S367/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S387/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S407/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S427/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S447/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S467/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S487/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S507/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S527/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S547/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S567/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S587/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S607/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T27/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T47/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T67/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T87/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T107/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T127/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T147/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T167/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T187/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T207/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T227/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T247/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T267/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T287/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T307/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T327/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T347/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T367/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T387/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T407/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T427/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T447/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T467/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T487/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T507/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T527/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T547/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T567/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T587/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T607/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U27/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U47/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U67/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U87/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U107/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U127/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U147/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U167/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U187/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U207/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U227/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U247/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U267/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U287/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U307/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U327/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U347/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U367/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U387/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U407/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U427/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U447/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U467/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U487/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U507/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U527/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U547/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U567/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U587/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U607/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V27/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V47/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V67/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V87/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V107/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V127/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V147/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V167/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V187/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V207/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V227/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V247/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V267/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V287/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V307/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V327/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V347/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V367/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V387/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V407/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V427/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V447/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V467/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V487/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V507/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V527/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V547/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V567/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V587/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V607/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W27/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W47/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W67/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W87/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W107/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W127/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W147/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W167/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W187/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W207/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W227/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W247/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W267/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W287/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W307/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W327/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W347/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W367/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W387/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W407/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W427/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W447/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W467/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W487/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W507/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W527/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W547/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W567/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W587/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W607/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X27/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X47/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X67/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X87/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X107/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X127/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X147/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X167/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X187/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X207/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X227/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X247/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X267/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X287/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X307/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X327/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X347/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X367/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X387/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X407/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X427/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X447/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X467/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X487/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X507/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X527/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X547/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X567/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X587/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X607/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y27/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y47/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y67/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y87/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y107/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y127/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y147/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y167/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y187/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y207/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y227/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y247/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y267/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y287/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y307/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y327/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y347/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y367/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y387/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y407/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y427/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y447/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y467/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y487/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y507/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y527/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y547/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y567/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y587/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y607/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z27/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z47/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z67/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z87/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z107/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z127/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z147/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z167/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z187/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z207/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z227/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z247/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z267/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z287/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z307/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z327/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z347/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z367/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z387/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z407/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z427/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z447/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z467/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z487/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z507/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z527/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z547/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z567/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z587/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z607/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA27/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA47/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA67/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA87/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA107/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA127/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA147/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA167/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA187/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA207/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA227/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA247/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA267/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA287/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA307/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA327/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA347/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA367/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA387/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA407/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA427/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA447/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA467/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA487/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA507/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA527/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA547/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA567/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA587/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA607/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB27/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB47/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB67/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB87/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB107/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB127/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB147/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB167/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB187/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB207/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB227/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB247/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB267/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB287/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB307/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB327/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB347/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB367/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB387/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB407/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB427/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB447/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB467/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB487/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB507/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB527/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB547/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB567/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB587/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB607/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC27/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC47/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC67/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC87/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC107/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC127/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC147/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC167/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC187/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC207/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC227/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC247/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC267/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC287/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC307/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC327/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC347/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC367/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC387/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC407/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC427/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC447/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC467/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC487/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC507/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC527/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC547/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC567/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC587/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC607/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD27/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD47/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD67/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD87/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD107/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD127/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD147/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD167/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD187/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD207/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD227/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD247/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD267/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD287/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD307/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD327/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD347/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD367/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD387/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD407/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD427/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD447/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD467/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD487/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD507/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD527/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD547/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD567/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD587/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD607/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE27/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE47/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE67/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE87/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE107/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE127/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE147/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE167/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE187/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE207/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE227/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE247/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE267/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE287/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE307/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE327/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE347/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE367/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE387/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE407/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE427/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE447/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE467/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE487/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE507/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE527/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE547/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE567/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE587/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE607/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF27/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF47/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF67/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF87/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF107/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF127/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF147/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF167/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF187/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF207/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF227/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF247/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF267/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF287/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF307/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF327/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF347/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF367/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF387/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF407/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF427/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF447/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF467/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF487/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF507/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF527/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF547/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF567/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF587/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF607/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG27/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG47/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG67/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG87/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG107/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG127/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG147/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG167/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG187/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG207/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG227/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG247/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG267/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG287/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG307/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG327/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG347/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG367/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG387/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG407/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG427/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG447/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG467/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG487/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG507/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG527/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG547/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG567/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG587/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG607/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH27/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH47/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH67/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH87/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH107/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH127/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH147/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH167/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH187/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH207/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH227/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH247/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH267/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH287/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH307/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH327/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH347/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH367/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH387/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH407/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH427/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH447/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH467/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH487/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH507/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH527/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH547/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH567/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH587/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH607/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI27/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI47/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI67/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI87/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI107/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI127/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI147/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI167/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI187/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI207/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI227/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI247/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI267/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI287/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI307/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI327/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI347/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI367/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI387/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI407/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI427/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI447/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI467/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI487/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI507/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI527/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI547/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI567/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI587/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI607/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ27/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ47/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ67/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ87/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ107/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ127/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ147/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ167/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ187/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ207/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ227/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ247/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ267/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ287/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ307/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ327/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ347/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ367/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ387/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ407/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ427/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ447/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ467/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ487/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ507/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ527/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ547/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ567/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ587/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ607/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK27/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK47/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK67/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK87/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK107/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK127/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK147/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK167/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK187/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK207/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK227/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK247/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK267/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK287/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK307/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK327/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK347/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK367/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK387/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK407/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK427/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK447/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK467/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK487/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK507/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK527/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK547/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK567/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK587/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK607/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL27/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL47/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL67/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL87/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL107/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL127/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL147/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL167/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL187/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL207/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL227/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL247/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL267/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL287/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL307/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL327/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL347/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL367/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL387/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL407/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL427/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL447/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL467/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL487/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL507/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL527/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL547/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL567/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL587/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL607/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM27/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM47/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM67/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM87/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM107/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM127/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM147/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM167/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM187/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM207/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM227/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM247/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM267/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM287/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM307/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM327/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM347/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM367/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM387/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM407/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM427/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM447/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM467/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM487/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM507/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM527/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM547/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM567/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM587/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM607/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN27/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN47/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN67/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN87/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN107/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN127/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN147/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN167/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN187/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN207/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN227/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN247/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN267/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN287/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN307/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN327/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN347/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN367/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN387/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN407/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN427/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN447/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN467/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN487/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN507/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN527/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN547/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN567/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN587/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN607/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO27/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO47/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO67/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO87/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO107/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO127/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO147/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO167/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO187/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO207/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO227/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO247/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO267/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO287/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO307/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO327/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO347/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO367/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO387/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO407/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO427/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO447/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO467/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO487/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO507/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO527/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO547/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO567/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO587/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO607/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP27/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP47/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP67/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP87/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP107/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP127/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP147/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP167/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP187/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP207/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP227/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP247/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP267/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP287/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP307/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP327/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP347/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP367/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP387/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP407/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP427/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP447/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP467/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP487/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP507/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP527/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP547/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP567/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP587/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP607/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ27/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ47/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ67/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ87/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ107/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ127/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ147/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ167/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ187/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ207/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ227/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ247/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ267/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ287/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ307/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ327/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ347/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ367/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ387/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ407/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ427/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ447/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ467/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ487/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ507/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ527/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ547/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ567/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ587/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ607/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR27/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR47/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR67/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR87/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR107/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR127/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR147/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR167/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR187/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR207/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR227/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR247/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR267/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR287/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR307/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR327/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR347/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR367/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR387/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR407/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR427/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR447/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR467/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR487/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR507/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR527/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR547/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR567/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR587/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR607/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS27/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS47/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS67/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS87/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS107/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS127/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS147/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS167/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS187/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS207/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS227/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS247/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS267/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS287/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS307/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS327/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS347/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS367/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS387/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS407/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS427/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS447/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS467/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS487/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS507/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS527/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS547/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS567/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS587/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS607/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT27/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT47/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT67/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT87/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT107/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT127/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT147/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT167/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT187/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT207/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT227/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT247/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT267/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT287/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT307/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT327/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT347/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT367/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT387/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT407/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT427/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT447/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT467/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT487/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT507/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT527/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT547/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT567/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT587/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT607/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU27/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU47/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU67/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU87/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU107/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU127/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU147/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU167/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU187/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU207/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU227/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU247/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU267/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU287/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU307/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU327/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU347/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU367/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU387/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU407/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU427/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU447/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU467/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU487/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU507/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU527/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU547/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU567/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU587/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU607/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV27/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV47/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV67/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV87/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV107/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV127/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV147/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV167/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV187/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV207/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV227/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV247/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV267/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV287/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV307/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV327/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV347/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV367/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV387/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV407/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV427/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV447/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV467/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV487/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV507/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV527/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV547/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV567/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV587/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV607/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW27/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW47/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW67/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW87/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW107/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW127/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW147/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW167/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW187/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW207/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW227/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW247/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW267/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW287/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW307/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW327/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW347/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW367/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW387/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW407/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW427/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW447/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW467/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW487/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW507/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW527/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW547/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW567/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW587/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW607/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX27/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX47/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX67/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX87/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX107/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX127/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX147/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX167/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX187/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX207/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX227/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX247/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX267/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX287/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX307/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX327/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX347/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX367/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX387/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX407/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX427/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX447/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX467/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX487/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX507/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX527/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX547/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX567/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX587/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX607/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY27/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY47/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY67/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY87/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY107/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY127/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY147/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY167/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY187/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY207/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY227/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY247/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY267/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY287/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY307/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY327/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY347/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY367/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY387/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY407/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY427/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY447/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY467/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY487/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY507/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY527/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY547/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY567/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY587/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY607/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ27/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ47/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ67/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ87/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ107/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ127/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ147/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ167/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ187/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ207/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ227/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ247/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ267/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ287/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ307/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ327/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ347/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ367/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ387/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ407/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ427/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ447/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ467/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ487/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ507/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ527/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ547/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ567/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ587/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ607/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,5,0]
[{"$f":"+SummaryProjects!A8","v":"Cash balance including PPPs"},null,{"$f":"IFERROR((SummaryProjects!C28/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C48/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C68/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C88/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C108/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C128/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C148/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C168/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C188/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C208/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C228/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C248/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C268/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C288/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C308/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C328/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C348/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C368/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C388/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C408/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C428/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C448/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C468/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C488/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C508/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C528/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C548/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C568/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C588/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C608/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D28/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D48/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D68/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D88/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D108/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D128/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D148/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D168/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D188/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D208/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D228/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D248/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D268/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D288/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D308/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D328/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D348/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D368/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D388/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D408/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D428/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D448/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D468/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D488/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D508/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D528/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D548/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D568/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D588/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D608/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E28/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E48/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E68/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E88/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E108/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E128/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E148/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E168/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E188/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E208/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E228/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E248/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E268/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E288/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E308/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E328/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E348/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E368/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E388/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E408/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E428/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E448/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E468/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E488/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E508/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E528/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E548/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E568/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E588/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E608/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F28/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F48/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F68/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F88/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F108/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F128/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F148/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F168/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F188/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F208/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F228/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F248/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F268/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F288/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F308/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F328/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F348/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F368/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F388/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F408/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F428/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F448/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F468/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F488/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F508/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F528/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F548/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F568/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F588/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F608/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G28/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G48/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G68/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G88/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G108/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G128/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G148/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G168/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G188/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G208/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G228/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G248/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G268/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G288/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G308/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G328/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G348/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G368/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G388/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G408/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G428/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G448/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G468/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G488/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G508/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G528/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G548/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G568/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G588/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G608/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H28/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H48/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H68/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H88/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H108/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H128/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H148/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H168/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H188/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H208/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H228/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H248/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H268/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H288/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H308/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H328/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H348/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H368/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H388/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H408/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H428/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H448/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H468/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H488/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H508/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H528/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H548/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H568/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H588/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H608/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I28/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I48/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I68/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I88/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I108/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I128/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I148/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I168/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I188/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I208/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I228/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I248/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I268/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I288/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I308/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I328/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I348/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I368/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I388/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I408/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I428/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I448/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I468/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I488/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I508/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I528/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I548/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I568/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I588/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I608/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J28/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J48/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J68/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J88/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J108/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J128/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J148/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J168/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J188/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J208/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J228/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J248/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J268/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J288/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J308/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J328/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J348/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J368/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J388/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J408/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J428/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J448/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J468/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J488/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J508/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J528/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J548/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J568/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J588/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J608/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K28/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K48/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K68/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K88/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K108/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K128/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K148/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K168/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K188/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K208/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K228/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K248/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K268/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K288/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K308/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K328/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K348/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K368/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K388/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K408/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K428/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K448/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K468/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K488/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K508/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K528/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K548/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K568/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K588/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K608/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L28/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L48/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L68/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L88/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L108/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L128/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L148/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L168/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L188/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L208/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L228/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L248/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L268/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L288/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L308/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L328/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L348/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L368/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L388/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L408/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L428/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L448/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L468/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L488/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L508/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L528/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L548/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L568/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L588/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L608/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M28/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M48/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M68/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M88/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M108/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M128/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M148/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M168/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M188/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M208/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M228/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M248/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M268/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M288/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M308/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M328/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M348/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M368/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M388/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M408/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M428/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M448/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M468/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M488/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M508/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M528/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M548/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M568/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M588/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M608/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N28/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N48/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N68/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N88/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N108/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N128/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N148/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N168/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N188/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N208/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N228/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N248/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N268/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N288/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N308/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N328/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N348/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N368/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N388/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N408/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N428/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N448/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N468/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N488/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N508/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N528/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N548/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N568/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N588/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N608/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O28/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O48/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O68/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O88/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O108/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O128/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O148/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O168/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O188/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O208/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O228/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O248/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O268/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O288/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O308/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O328/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O348/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O368/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O388/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O408/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O428/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O448/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O468/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O488/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O508/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O528/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O548/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O568/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O588/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O608/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P28/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P48/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P68/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P88/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P108/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P128/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P148/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P168/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P188/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P208/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P228/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P248/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P268/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P288/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P308/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P328/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P348/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P368/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P388/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P408/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P428/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P448/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P468/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P488/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P508/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P528/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P548/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P568/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P588/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P608/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q28/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q48/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q68/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q88/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q108/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q128/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q148/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q168/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q188/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q208/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q228/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q248/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q268/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q288/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q308/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q328/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q348/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q368/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q388/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q408/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q428/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q448/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q468/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q488/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q508/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q528/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q548/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q568/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q588/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q608/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R28/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R48/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R68/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R88/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R108/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R128/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R148/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R168/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R188/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R208/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R228/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R248/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R268/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R288/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R308/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R328/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R348/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R368/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R388/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R408/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R428/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R448/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R468/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R488/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R508/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R528/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R548/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R568/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R588/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R608/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S28/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S48/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S68/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S88/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S108/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S128/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S148/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S168/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S188/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S208/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S228/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S248/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S268/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S288/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S308/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S328/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S348/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S368/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S388/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S408/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S428/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S448/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S468/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S488/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S508/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S528/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S548/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S568/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S588/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S608/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T28/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T48/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T68/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T88/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T108/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T128/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T148/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T168/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T188/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T208/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T228/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T248/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T268/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T288/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T308/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T328/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T348/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T368/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T388/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T408/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T428/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T448/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T468/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T488/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T508/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T528/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T548/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T568/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T588/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T608/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U28/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U48/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U68/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U88/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U108/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U128/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U148/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U168/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U188/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U208/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U228/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U248/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U268/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U288/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U308/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U328/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U348/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U368/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U388/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U408/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U428/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U448/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U468/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U488/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U508/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U528/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U548/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U568/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U588/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U608/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V28/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V48/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V68/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V88/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V108/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V128/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V148/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V168/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V188/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V208/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V228/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V248/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V268/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V288/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V308/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V328/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V348/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V368/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V388/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V408/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V428/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V448/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V468/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V488/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V508/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V528/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V548/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V568/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V588/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V608/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W28/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W48/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W68/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W88/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W108/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W128/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W148/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W168/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W188/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W208/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W228/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W248/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W268/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W288/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W308/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W328/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W348/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W368/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W388/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W408/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W428/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W448/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W468/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W488/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W508/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W528/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W548/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W568/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W588/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W608/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X28/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X48/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X68/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X88/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X108/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X128/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X148/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X168/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X188/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X208/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X228/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X248/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X268/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X288/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X308/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X328/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X348/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X368/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X388/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X408/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X428/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X448/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X468/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X488/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X508/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X528/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X548/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X568/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X588/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X608/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y28/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y48/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y68/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y88/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y108/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y128/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y148/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y168/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y188/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y208/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y228/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y248/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y268/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y288/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y308/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y328/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y348/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y368/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y388/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y408/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y428/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y448/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y468/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y488/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y508/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y528/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y548/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y568/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y588/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y608/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z28/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z48/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z68/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z88/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z108/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z128/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z148/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z168/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z188/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z208/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z228/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z248/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z268/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z288/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z308/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z328/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z348/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z368/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z388/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z408/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z428/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z448/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z468/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z488/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z508/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z528/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z548/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z568/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z588/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z608/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA28/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA48/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA68/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA88/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA108/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA128/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA148/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA168/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA188/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA208/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA228/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA248/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA268/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA288/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA308/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA328/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA348/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA368/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA388/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA408/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA428/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA448/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA468/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA488/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA508/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA528/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA548/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA568/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA588/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA608/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB28/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB48/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB68/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB88/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB108/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB128/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB148/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB168/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB188/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB208/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB228/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB248/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB268/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB288/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB308/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB328/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB348/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB368/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB388/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB408/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB428/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB448/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB468/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB488/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB508/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB528/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB548/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB568/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB588/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB608/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC28/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC48/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC68/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC88/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC108/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC128/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC148/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC168/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC188/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC208/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC228/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC248/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC268/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC288/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC308/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC328/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC348/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC368/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC388/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC408/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC428/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC448/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC468/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC488/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC508/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC528/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC548/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC568/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC588/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC608/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD28/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD48/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD68/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD88/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD108/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD128/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD148/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD168/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD188/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD208/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD228/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD248/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD268/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD288/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD308/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD328/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD348/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD368/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD388/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD408/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD428/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD448/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD468/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD488/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD508/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD528/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD548/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD568/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD588/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD608/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE28/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE48/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE68/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE88/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE108/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE128/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE148/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE168/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE188/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE208/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE228/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE248/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE268/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE288/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE308/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE328/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE348/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE368/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE388/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE408/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE428/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE448/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE468/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE488/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE508/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE528/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE548/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE568/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE588/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE608/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF28/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF48/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF68/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF88/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF108/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF128/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF148/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF168/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF188/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF208/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF228/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF248/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF268/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF288/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF308/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF328/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF348/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF368/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF388/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF408/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF428/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF448/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF468/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF488/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF508/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF528/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF548/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF568/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF588/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF608/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG28/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG48/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG68/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG88/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG108/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG128/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG148/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG168/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG188/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG208/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG228/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG248/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG268/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG288/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG308/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG328/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG348/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG368/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG388/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG408/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG428/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG448/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG468/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG488/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG508/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG528/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG548/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG568/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG588/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG608/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH28/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH48/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH68/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH88/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH108/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH128/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH148/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH168/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH188/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH208/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH228/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH248/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH268/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH288/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH308/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH328/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH348/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH368/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH388/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH408/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH428/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH448/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH468/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH488/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH508/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH528/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH548/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH568/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH588/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH608/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI28/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI48/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI68/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI88/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI108/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI128/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI148/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI168/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI188/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI208/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI228/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI248/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI268/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI288/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI308/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI328/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI348/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI368/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI388/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI408/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI428/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI448/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI468/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI488/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI508/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI528/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI548/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI568/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI588/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI608/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ28/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ48/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ68/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ88/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ108/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ128/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ148/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ168/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ188/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ208/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ228/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ248/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ268/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ288/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ308/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ328/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ348/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ368/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ388/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ408/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ428/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ448/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ468/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ488/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ508/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ528/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ548/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ568/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ588/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ608/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK28/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK48/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK68/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK88/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK108/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK128/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK148/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK168/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK188/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK208/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK228/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK248/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK268/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK288/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK308/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK328/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK348/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK368/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK388/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK408/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK428/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK448/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK468/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK488/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK508/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK528/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK548/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK568/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK588/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK608/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL28/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL48/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL68/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL88/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL108/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL128/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL148/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL168/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL188/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL208/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL228/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL248/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL268/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL288/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL308/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL328/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL348/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL368/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL388/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL408/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL428/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL448/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL468/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL488/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL508/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL528/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL548/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL568/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL588/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL608/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM28/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM48/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM68/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM88/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM108/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM128/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM148/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM168/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM188/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM208/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM228/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM248/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM268/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM288/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM308/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM328/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM348/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM368/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM388/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM408/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM428/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM448/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM468/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM488/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM508/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM528/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM548/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM568/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM588/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM608/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN28/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN48/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN68/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN88/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN108/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN128/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN148/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN168/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN188/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN208/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN228/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN248/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN268/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN288/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN308/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN328/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN348/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN368/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN388/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN408/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN428/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN448/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN468/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN488/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN508/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN528/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN548/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN568/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN588/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN608/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO28/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO48/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO68/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO88/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO108/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO128/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO148/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO168/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO188/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO208/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO228/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO248/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO268/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO288/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO308/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO328/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO348/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO368/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO388/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO408/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO428/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO448/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO468/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO488/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO508/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO528/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO548/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO568/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO588/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO608/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP28/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP48/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP68/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP88/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP108/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP128/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP148/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP168/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP188/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP208/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP228/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP248/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP268/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP288/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP308/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP328/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP348/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP368/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP388/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP408/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP428/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP448/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP468/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP488/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP508/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP528/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP548/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP568/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP588/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP608/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ28/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ48/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ68/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ88/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ108/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ128/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ148/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ168/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ188/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ208/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ228/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ248/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ268/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ288/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ308/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ328/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ348/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ368/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ388/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ408/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ428/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ448/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ468/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ488/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ508/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ528/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ548/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ568/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ588/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ608/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR28/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR48/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR68/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR88/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR108/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR128/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR148/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR168/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR188/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR208/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR228/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR248/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR268/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR288/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR308/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR328/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR348/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR368/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR388/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR408/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR428/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR448/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR468/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR488/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR508/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR528/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR548/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR568/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR588/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR608/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS28/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS48/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS68/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS88/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS108/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS128/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS148/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS168/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS188/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS208/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS228/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS248/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS268/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS288/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS308/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS328/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS348/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS368/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS388/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS408/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS428/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS448/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS468/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS488/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS508/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS528/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS548/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS568/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS588/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS608/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT28/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT48/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT68/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT88/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT108/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT128/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT148/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT168/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT188/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT208/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT228/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT248/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT268/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT288/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT308/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT328/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT348/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT368/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT388/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT408/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT428/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT448/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT468/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT488/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT508/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT528/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT548/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT568/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT588/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT608/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU28/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU48/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU68/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU88/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU108/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU128/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU148/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU168/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU188/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU208/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU228/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU248/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU268/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU288/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU308/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU328/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU348/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU368/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU388/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU408/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU428/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU448/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU468/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU488/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU508/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU528/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU548/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU568/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU588/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU608/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV28/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV48/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV68/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV88/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV108/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV128/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV148/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV168/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV188/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV208/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV228/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV248/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV268/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV288/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV308/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV328/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV348/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV368/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV388/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV408/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV428/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV448/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV468/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV488/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV508/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV528/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV548/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV568/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV588/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV608/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW28/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW48/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW68/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW88/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW108/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW128/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW148/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW168/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW188/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW208/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW228/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW248/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW268/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW288/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW308/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW328/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW348/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW368/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW388/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW408/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW428/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW448/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW468/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW488/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW508/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW528/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW548/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW568/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW588/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW608/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX28/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX48/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX68/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX88/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX108/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX128/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX148/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX168/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX188/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX208/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX228/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX248/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX268/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX288/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX308/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX328/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX348/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX368/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX388/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX408/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX428/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX448/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX468/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX488/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX508/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX528/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX548/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX568/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX588/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX608/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY28/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY48/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY68/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY88/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY108/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY128/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY148/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY168/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY188/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY208/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY228/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY248/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY268/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY288/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY308/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY328/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY348/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY368/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY388/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY408/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY428/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY448/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY468/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY488/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY508/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY528/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY548/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY568/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY588/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY608/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ28/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ48/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ68/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ88/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ108/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ128/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ148/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ168/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ188/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ208/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ228/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ248/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ268/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ288/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ308/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ328/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ348/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ368/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ388/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ408/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ428/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ448/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ468/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ488/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ508/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ528/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ548/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ568/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ588/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ608/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,6,0]
[{"$f":"+SummaryProjects!A9","v":"Minimun Revenue guarantee (stock)"},null,{"$f":"IFERROR((SummaryProjects!C29/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C49/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C69/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C89/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C109/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C129/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C149/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C169/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C189/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C209/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C229/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C249/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C269/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C289/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C309/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C329/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C349/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C369/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C389/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C409/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C429/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C449/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C469/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C489/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C509/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C529/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C549/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C569/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C589/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C609/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D29/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D49/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D69/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D89/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D109/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D129/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D149/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D169/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D189/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D209/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D229/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D249/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D269/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D289/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D309/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D329/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D349/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D369/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D389/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D409/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D429/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D449/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D469/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D489/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D509/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D529/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D549/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D569/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D589/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D609/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E29/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E49/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E69/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E89/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E109/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E129/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E149/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E169/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E189/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E209/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E229/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E249/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E269/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E289/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E309/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E329/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E349/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E369/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E389/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E409/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E429/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E449/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E469/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E489/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E509/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E529/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E549/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E569/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E589/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E609/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F29/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F49/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F69/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F89/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F109/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F129/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F149/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F169/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F189/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F209/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F229/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F249/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F269/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F289/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F309/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F329/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F349/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F369/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F389/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F409/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F429/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F449/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F469/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F489/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F509/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F529/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F549/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F569/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F589/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F609/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G29/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G49/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G69/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G89/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G109/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G129/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G149/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G169/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G189/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G209/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G229/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G249/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G269/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G289/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G309/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G329/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G349/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G369/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G389/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G409/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G429/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G449/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G469/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G489/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G509/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G529/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G549/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G569/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G589/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G609/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H29/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H49/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H69/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H89/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H109/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H129/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H149/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H169/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H189/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H209/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H229/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H249/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H269/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H289/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H309/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H329/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H349/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H369/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H389/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H409/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H429/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H449/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H469/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H489/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H509/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H529/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H549/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H569/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H589/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H609/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I29/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I49/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I69/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I89/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I109/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I129/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I149/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I169/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I189/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I209/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I229/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I249/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I269/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I289/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I309/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I329/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I349/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I369/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I389/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I409/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I429/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I449/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I469/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I489/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I509/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I529/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I549/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I569/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I589/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I609/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J29/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J49/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J69/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J89/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J109/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J129/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J149/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J169/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J189/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J209/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J229/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J249/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J269/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J289/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J309/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J329/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J349/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J369/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J389/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J409/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J429/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J449/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J469/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J489/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J509/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J529/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J549/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J569/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J589/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J609/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K29/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K49/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K69/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K89/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K109/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K129/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K149/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K169/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K189/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K209/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K229/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K249/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K269/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K289/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K309/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K329/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K349/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K369/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K389/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K409/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K429/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K449/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K469/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K489/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K509/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K529/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K549/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K569/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K589/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K609/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L29/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L49/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L69/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L89/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L109/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L129/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L149/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L169/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L189/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L209/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L229/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L249/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L269/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L289/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L309/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L329/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L349/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L369/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L389/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L409/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L429/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L449/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L469/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L489/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L509/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L529/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L549/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L569/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L589/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L609/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M29/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M49/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M69/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M89/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M109/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M129/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M149/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M169/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M189/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M209/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M229/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M249/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M269/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M289/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M309/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M329/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M349/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M369/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M389/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M409/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M429/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M449/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M469/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M489/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M509/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M529/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M549/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M569/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M589/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M609/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N29/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N49/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N69/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N89/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N109/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N129/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N149/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N169/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N189/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N209/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N229/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N249/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N269/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N289/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N309/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N329/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N349/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N369/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N389/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N409/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N429/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N449/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N469/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N489/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N509/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N529/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N549/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N569/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N589/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N609/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O29/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O49/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O69/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O89/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O109/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O129/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O149/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O169/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O189/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O209/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O229/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O249/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O269/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O289/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O309/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O329/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O349/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O369/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O389/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O409/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O429/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O449/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O469/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O489/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O509/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O529/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O549/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O569/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O589/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O609/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P29/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P49/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P69/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P89/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P109/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P129/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P149/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P169/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P189/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P209/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P229/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P249/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P269/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P289/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P309/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P329/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P349/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P369/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P389/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P409/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P429/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P449/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P469/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P489/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P509/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P529/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P549/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P569/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P589/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P609/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q29/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q49/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q69/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q89/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q109/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q129/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q149/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q169/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q189/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q209/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q229/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q249/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q269/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q289/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q309/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q329/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q349/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q369/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q389/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q409/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q429/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q449/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q469/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q489/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q509/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q529/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q549/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q569/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q589/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q609/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R29/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R49/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R69/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R89/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R109/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R129/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R149/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R169/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R189/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R209/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R229/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R249/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R269/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R289/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R309/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R329/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R349/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R369/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R389/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R409/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R429/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R449/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R469/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R489/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R509/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R529/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R549/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R569/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R589/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R609/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S29/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S49/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S69/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S89/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S109/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S129/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S149/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S169/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S189/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S209/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S229/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S249/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S269/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S289/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S309/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S329/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S349/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S369/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S389/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S409/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S429/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S449/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S469/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S489/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S509/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S529/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S549/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S569/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S589/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S609/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T29/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T49/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T69/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T89/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T109/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T129/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T149/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T169/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T189/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T209/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T229/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T249/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T269/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T289/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T309/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T329/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T349/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T369/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T389/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T409/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T429/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T449/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T469/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T489/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T509/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T529/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T549/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T569/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T589/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T609/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U29/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U49/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U69/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U89/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U109/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U129/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U149/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U169/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U189/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U209/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U229/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U249/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U269/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U289/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U309/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U329/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U349/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U369/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U389/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U409/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U429/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U449/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U469/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U489/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U509/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U529/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U549/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U569/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U589/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U609/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V29/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V49/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V69/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V89/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V109/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V129/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V149/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V169/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V189/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V209/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V229/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V249/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V269/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V289/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V309/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V329/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V349/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V369/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V389/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V409/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V429/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V449/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V469/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V489/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V509/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V529/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V549/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V569/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V589/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V609/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W29/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W49/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W69/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W89/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W109/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W129/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W149/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W169/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W189/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W209/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W229/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W249/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W269/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W289/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W309/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W329/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W349/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W369/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W389/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W409/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W429/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W449/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W469/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W489/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W509/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W529/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W549/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W569/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W589/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W609/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X29/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X49/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X69/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X89/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X109/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X129/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X149/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X169/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X189/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X209/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X229/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X249/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X269/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X289/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X309/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X329/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X349/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X369/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X389/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X409/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X429/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X449/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X469/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X489/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X509/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X529/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X549/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X569/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X589/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X609/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y29/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y49/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y69/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y89/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y109/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y129/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y149/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y169/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y189/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y209/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y229/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y249/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y269/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y289/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y309/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y329/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y349/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y369/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y389/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y409/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y429/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y449/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y469/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y489/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y509/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y529/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y549/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y569/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y589/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y609/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z29/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z49/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z69/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z89/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z109/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z129/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z149/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z169/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z189/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z209/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z229/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z249/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z269/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z289/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z309/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z329/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z349/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z369/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z389/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z409/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z429/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z449/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z469/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z489/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z509/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z529/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z549/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z569/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z589/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z609/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA29/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA49/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA69/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA89/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA109/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA129/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA149/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA169/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA189/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA209/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA229/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA249/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA269/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA289/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA309/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA329/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA349/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA369/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA389/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA409/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA429/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA449/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA469/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA489/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA509/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA529/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA549/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA569/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA589/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA609/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB29/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB49/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB69/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB89/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB109/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB129/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB149/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB169/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB189/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB209/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB229/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB249/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB269/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB289/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB309/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB329/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB349/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB369/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB389/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB409/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB429/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB449/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB469/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB489/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB509/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB529/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB549/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB569/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB589/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB609/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC29/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC49/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC69/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC89/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC109/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC129/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC149/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC169/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC189/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC209/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC229/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC249/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC269/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC289/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC309/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC329/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC349/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC369/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC389/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC409/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC429/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC449/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC469/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC489/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC509/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC529/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC549/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC569/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC589/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC609/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD29/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD49/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD69/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD89/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD109/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD129/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD149/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD169/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD189/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD209/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD229/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD249/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD269/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD289/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD309/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD329/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD349/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD369/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD389/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD409/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD429/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD449/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD469/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD489/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD509/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD529/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD549/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD569/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD589/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD609/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE29/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE49/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE69/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE89/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE109/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE129/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE149/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE169/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE189/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE209/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE229/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE249/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE269/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE289/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE309/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE329/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE349/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE369/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE389/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE409/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE429/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE449/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE469/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE489/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE509/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE529/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE549/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE569/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE589/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE609/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF29/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF49/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF69/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF89/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF109/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF129/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF149/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF169/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF189/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF209/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF229/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF249/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF269/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF289/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF309/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF329/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF349/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF369/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF389/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF409/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF429/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF449/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF469/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF489/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF509/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF529/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF549/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF569/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF589/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF609/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG29/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG49/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG69/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG89/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG109/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG129/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG149/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG169/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG189/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG209/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG229/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG249/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG269/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG289/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG309/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG329/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG349/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG369/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG389/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG409/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG429/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG449/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG469/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG489/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG509/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG529/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG549/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG569/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG589/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG609/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH29/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH49/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH69/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH89/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH109/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH129/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH149/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH169/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH189/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH209/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH229/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH249/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH269/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH289/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH309/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH329/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH349/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH369/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH389/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH409/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH429/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH449/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH469/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH489/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH509/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH529/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH549/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH569/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH589/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH609/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI29/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI49/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI69/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI89/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI109/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI129/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI149/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI169/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI189/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI209/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI229/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI249/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI269/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI289/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI309/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI329/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI349/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI369/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI389/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI409/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI429/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI449/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI469/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI489/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI509/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI529/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI549/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI569/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI589/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI609/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ29/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ49/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ69/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ89/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ109/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ129/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ149/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ169/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ189/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ209/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ229/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ249/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ269/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ289/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ309/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ329/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ349/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ369/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ389/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ409/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ429/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ449/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ469/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ489/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ509/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ529/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ549/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ569/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ589/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ609/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK29/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK49/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK69/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK89/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK109/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK129/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK149/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK169/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK189/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK209/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK229/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK249/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK269/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK289/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK309/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK329/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK349/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK369/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK389/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK409/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK429/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK449/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK469/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK489/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK509/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK529/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK549/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK569/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK589/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK609/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL29/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL49/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL69/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL89/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL109/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL129/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL149/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL169/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL189/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL209/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL229/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL249/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL269/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL289/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL309/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL329/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL349/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL369/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL389/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL409/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL429/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL449/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL469/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL489/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL509/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL529/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL549/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL569/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL589/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL609/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM29/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM49/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM69/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM89/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM109/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM129/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM149/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM169/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM189/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM209/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM229/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM249/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM269/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM289/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM309/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM329/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM349/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM369/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM389/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM409/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM429/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM449/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM469/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM489/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM509/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM529/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM549/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM569/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM589/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM609/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN29/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN49/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN69/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN89/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN109/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN129/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN149/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN169/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN189/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN209/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN229/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN249/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN269/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN289/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN309/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN329/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN349/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN369/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN389/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN409/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN429/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN449/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN469/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN489/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN509/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN529/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN549/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN569/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN589/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN609/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO29/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO49/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO69/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO89/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO109/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO129/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO149/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO169/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO189/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO209/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO229/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO249/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO269/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO289/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO309/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO329/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO349/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO369/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO389/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO409/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO429/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO449/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO469/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO489/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO509/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO529/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO549/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO569/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO589/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO609/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP29/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP49/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP69/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP89/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP109/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP129/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP149/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP169/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP189/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP209/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP229/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP249/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP269/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP289/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP309/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP329/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP349/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP369/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP389/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP409/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP429/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP449/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP469/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP489/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP509/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP529/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP549/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP569/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP589/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP609/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ29/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ49/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ69/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ89/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ109/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ129/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ149/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ169/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ189/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ209/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ229/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ249/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ269/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ289/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ309/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ329/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ349/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ369/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ389/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ409/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ429/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ449/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ469/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ489/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ509/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ529/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ549/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ569/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ589/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ609/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR29/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR49/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR69/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR89/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR109/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR129/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR149/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR169/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR189/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR209/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR229/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR249/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR269/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR289/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR309/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR329/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR349/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR369/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR389/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR409/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR429/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR449/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR469/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR489/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR509/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR529/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR549/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR569/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR589/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR609/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS29/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS49/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS69/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS89/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS109/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS129/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS149/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS169/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS189/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS209/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS229/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS249/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS269/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS289/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS309/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS329/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS349/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS369/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS389/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS409/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS429/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS449/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS469/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS489/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS509/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS529/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS549/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS569/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS589/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS609/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT29/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT49/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT69/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT89/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT109/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT129/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT149/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT169/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT189/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT209/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT229/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT249/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT269/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT289/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT309/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT329/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT349/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT369/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT389/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT409/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT429/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT449/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT469/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT489/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT509/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT529/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT549/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT569/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT589/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT609/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU29/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU49/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU69/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU89/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU109/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU129/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU149/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU169/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU189/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU209/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU229/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU249/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU269/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU289/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU309/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU329/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU349/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU369/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU389/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU409/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU429/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU449/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU469/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU489/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU509/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU529/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU549/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU569/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU589/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU609/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV29/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV49/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV69/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV89/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV109/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV129/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV149/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV169/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV189/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV209/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV229/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV249/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV269/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV289/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV309/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV329/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV349/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV369/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV389/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV409/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV429/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV449/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV469/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV489/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV509/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV529/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV549/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV569/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV589/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV609/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW29/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW49/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW69/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW89/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW109/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW129/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW149/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW169/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW189/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW209/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW229/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW249/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW269/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW289/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW309/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW329/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW349/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW369/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW389/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW409/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW429/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW449/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW469/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW489/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW509/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW529/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW549/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW569/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW589/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW609/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX29/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX49/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX69/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX89/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX109/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX129/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX149/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX169/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX189/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX209/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX229/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX249/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX269/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX289/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX309/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX329/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX349/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX369/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX389/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX409/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX429/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX449/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX469/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX489/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX509/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX529/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX549/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX569/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX589/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX609/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY29/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY49/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY69/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY89/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY109/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY129/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY149/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY169/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY189/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY209/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY229/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY249/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY269/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY289/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY309/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY329/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY349/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY369/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY389/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY409/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY429/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY449/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY469/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY489/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY509/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY529/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY549/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY569/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY589/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY609/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ29/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ49/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ69/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ89/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ109/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ129/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ149/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ169/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ189/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ209/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ229/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ249/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ269/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ289/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ309/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ329/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ349/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ369/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ389/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ409/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ429/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ449/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ469/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ489/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ509/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ529/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ549/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ569/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ589/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ609/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,7,0]
[{"$f":"+SummaryProjects!A10","v":"Debt guarantee (stock)"},null,{"$f":"IFERROR((SummaryProjects!C30/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C50/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C70/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C90/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C110/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C130/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C150/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C170/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C190/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C210/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C230/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C250/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C270/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C290/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C310/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C330/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C350/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C370/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C390/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C410/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C430/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C450/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C470/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C490/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C510/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C530/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C550/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C570/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C590/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C610/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D30/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D50/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D70/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D90/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D110/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D130/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D150/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D170/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D190/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D210/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D230/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D250/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D270/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D290/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D310/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D330/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D350/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D370/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D390/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D410/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D430/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D450/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D470/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D490/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D510/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D530/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D550/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D570/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D590/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D610/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E30/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E50/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E70/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E90/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E110/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E130/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E150/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E170/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E190/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E210/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E230/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E250/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E270/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E290/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E310/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E330/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E350/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E370/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E390/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E410/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E430/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E450/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E470/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E490/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E510/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E530/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E550/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E570/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E590/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E610/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F30/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F50/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F70/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F90/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F110/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F130/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F150/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F170/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F190/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F210/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F230/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F250/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F270/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F290/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F310/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F330/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F350/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F370/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F390/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F410/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F430/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F450/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F470/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F490/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F510/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F530/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F550/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F570/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F590/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F610/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G30/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G50/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G70/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G90/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G110/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G130/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G150/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G170/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G190/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G210/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G230/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G250/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G270/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G290/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G310/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G330/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G350/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G370/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G390/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G410/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G430/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G450/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G470/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G490/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G510/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G530/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G550/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G570/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G590/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G610/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H30/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H50/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H70/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H90/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H110/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H130/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H150/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H170/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H190/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H210/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H230/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H250/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H270/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H290/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H310/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H330/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H350/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H370/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H390/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H410/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H430/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H450/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H470/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H490/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H510/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H530/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H550/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H570/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H590/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H610/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I30/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I50/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I70/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I90/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I110/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I130/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I150/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I170/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I190/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I210/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I230/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I250/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I270/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I290/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I310/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I330/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I350/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I370/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I390/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I410/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I430/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I450/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I470/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I490/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I510/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I530/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I550/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I570/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I590/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I610/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J30/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J50/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J70/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J90/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J110/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J130/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J150/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J170/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J190/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J210/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J230/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J250/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J270/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J290/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J310/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J330/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J350/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J370/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J390/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J410/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J430/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J450/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J470/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J490/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J510/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J530/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J550/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J570/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J590/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J610/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K30/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K50/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K70/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K90/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K110/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K130/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K150/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K170/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K190/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K210/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K230/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K250/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K270/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K290/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K310/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K330/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K350/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K370/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K390/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K410/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K430/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K450/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K470/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K490/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K510/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K530/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K550/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K570/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K590/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K610/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L30/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L50/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L70/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L90/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L110/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L130/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L150/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L170/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L190/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L210/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L230/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L250/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L270/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L290/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L310/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L330/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L350/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L370/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L390/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L410/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L430/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L450/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L470/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L490/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L510/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L530/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L550/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L570/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L590/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L610/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M30/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M50/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M70/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M90/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M110/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M130/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M150/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M170/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M190/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M210/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M230/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M250/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M270/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M290/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M310/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M330/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M350/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M370/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M390/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M410/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M430/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M450/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M470/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M490/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M510/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M530/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M550/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M570/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M590/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M610/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N30/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N50/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N70/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N90/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N110/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N130/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N150/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N170/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N190/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N210/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N230/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N250/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N270/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N290/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N310/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N330/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N350/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N370/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N390/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N410/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N430/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N450/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N470/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N490/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N510/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N530/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N550/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N570/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N590/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N610/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O30/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O50/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O70/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O90/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O110/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O130/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O150/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O170/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O190/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O210/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O230/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O250/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O270/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O290/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O310/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O330/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O350/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O370/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O390/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O410/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O430/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O450/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O470/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O490/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O510/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O530/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O550/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O570/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O590/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O610/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P30/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P50/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P70/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P90/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P110/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P130/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P150/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P170/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P190/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P210/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P230/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P250/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P270/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P290/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P310/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P330/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P350/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P370/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P390/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P410/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P430/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P450/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P470/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P490/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P510/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P530/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P550/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P570/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P590/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P610/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q30/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q50/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q70/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q90/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q110/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q130/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q150/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q170/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q190/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q210/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q230/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q250/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q270/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q290/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q310/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q330/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q350/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q370/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q390/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q410/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q430/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q450/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q470/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q490/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q510/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q530/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q550/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q570/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q590/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q610/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R30/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R50/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R70/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R90/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R110/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R130/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R150/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R170/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R190/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R210/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R230/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R250/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R270/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R290/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R310/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R330/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R350/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R370/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R390/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R410/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R430/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R450/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R470/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R490/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R510/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R530/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R550/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R570/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R590/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R610/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S30/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S50/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S70/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S90/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S110/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S130/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S150/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S170/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S190/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S210/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S230/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S250/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S270/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S290/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S310/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S330/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S350/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S370/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S390/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S410/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S430/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S450/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S470/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S490/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S510/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S530/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S550/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S570/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S590/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S610/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T30/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T50/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T70/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T90/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T110/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T130/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T150/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T170/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T190/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T210/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T230/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T250/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T270/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T290/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T310/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T330/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T350/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T370/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T390/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T410/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T430/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T450/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T470/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T490/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T510/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T530/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T550/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T570/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T590/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T610/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U30/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U50/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U70/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U90/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U110/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U130/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U150/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U170/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U190/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U210/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U230/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U250/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U270/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U290/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U310/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U330/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U350/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U370/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U390/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U410/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U430/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U450/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U470/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U490/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U510/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U530/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U550/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U570/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U590/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U610/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V30/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V50/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V70/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V90/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V110/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V130/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V150/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V170/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V190/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V210/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V230/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V250/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V270/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V290/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V310/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V330/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V350/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V370/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V390/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V410/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V430/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V450/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V470/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V490/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V510/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V530/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V550/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V570/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V590/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V610/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W30/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W50/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W70/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W90/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W110/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W130/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W150/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W170/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W190/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W210/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W230/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W250/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W270/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W290/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W310/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W330/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W350/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W370/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W390/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W410/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W430/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W450/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W470/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W490/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W510/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W530/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W550/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W570/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W590/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W610/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X30/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X50/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X70/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X90/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X110/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X130/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X150/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X170/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X190/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X210/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X230/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X250/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X270/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X290/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X310/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X330/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X350/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X370/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X390/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X410/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X430/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X450/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X470/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X490/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X510/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X530/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X550/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X570/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X590/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X610/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y30/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y50/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y70/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y90/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y110/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y130/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y150/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y170/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y190/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y210/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y230/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y250/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y270/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y290/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y310/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y330/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y350/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y370/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y390/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y410/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y430/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y450/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y470/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y490/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y510/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y530/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y550/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y570/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y590/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y610/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z30/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z50/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z70/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z90/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z110/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z130/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z150/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z170/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z190/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z210/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z230/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z250/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z270/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z290/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z310/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z330/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z350/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z370/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z390/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z410/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z430/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z450/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z470/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z490/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z510/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z530/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z550/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z570/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z590/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z610/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA30/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA50/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA70/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA90/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA110/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA130/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA150/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA170/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA190/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA210/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA230/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA250/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA270/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA290/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA310/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA330/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA350/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA370/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA390/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA410/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA430/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA450/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA470/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA490/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA510/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA530/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA550/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA570/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA590/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA610/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB30/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB50/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB70/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB90/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB110/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB130/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB150/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB170/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB190/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB210/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB230/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB250/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB270/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB290/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB310/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB330/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB350/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB370/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB390/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB410/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB430/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB450/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB470/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB490/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB510/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB530/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB550/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB570/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB590/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB610/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC30/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC50/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC70/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC90/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC110/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC130/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC150/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC170/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC190/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC210/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC230/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC250/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC270/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC290/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC310/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC330/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC350/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC370/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC390/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC410/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC430/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC450/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC470/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC490/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC510/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC530/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC550/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC570/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC590/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC610/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD30/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD50/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD70/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD90/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD110/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD130/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD150/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD170/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD190/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD210/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD230/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD250/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD270/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD290/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD310/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD330/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD350/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD370/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD390/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD410/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD430/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD450/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD470/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD490/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD510/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD530/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD550/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD570/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD590/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD610/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE30/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE50/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE70/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE90/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE110/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE130/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE150/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE170/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE190/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE210/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE230/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE250/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE270/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE290/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE310/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE330/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE350/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE370/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE390/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE410/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE430/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE450/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE470/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE490/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE510/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE530/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE550/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE570/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE590/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE610/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF30/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF50/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF70/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF90/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF110/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF130/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF150/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF170/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF190/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF210/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF230/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF250/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF270/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF290/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF310/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF330/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF350/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF370/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF390/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF410/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF430/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF450/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF470/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF490/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF510/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF530/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF550/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF570/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF590/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF610/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG30/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG50/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG70/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG90/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG110/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG130/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG150/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG170/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG190/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG210/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG230/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG250/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG270/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG290/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG310/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG330/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG350/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG370/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG390/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG410/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG430/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG450/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG470/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG490/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG510/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG530/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG550/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG570/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG590/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG610/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH30/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH50/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH70/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH90/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH110/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH130/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH150/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH170/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH190/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH210/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH230/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH250/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH270/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH290/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH310/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH330/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH350/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH370/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH390/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH410/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH430/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH450/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH470/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH490/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH510/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH530/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH550/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH570/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH590/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH610/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI30/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI50/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI70/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI90/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI110/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI130/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI150/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI170/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI190/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI210/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI230/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI250/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI270/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI290/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI310/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI330/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI350/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI370/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI390/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI410/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI430/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI450/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI470/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI490/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI510/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI530/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI550/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI570/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI590/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI610/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ30/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ50/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ70/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ90/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ110/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ130/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ150/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ170/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ190/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ210/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ230/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ250/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ270/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ290/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ310/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ330/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ350/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ370/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ390/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ410/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ430/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ450/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ470/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ490/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ510/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ530/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ550/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ570/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ590/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ610/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK30/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK50/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK70/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK90/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK110/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK130/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK150/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK170/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK190/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK210/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK230/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK250/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK270/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK290/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK310/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK330/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK350/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK370/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK390/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK410/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK430/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK450/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK470/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK490/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK510/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK530/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK550/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK570/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK590/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK610/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL30/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL50/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL70/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL90/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL110/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL130/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL150/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL170/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL190/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL210/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL230/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL250/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL270/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL290/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL310/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL330/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL350/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL370/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL390/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL410/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL430/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL450/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL470/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL490/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL510/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL530/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL550/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL570/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL590/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL610/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM30/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM50/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM70/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM90/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM110/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM130/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM150/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM170/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM190/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM210/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM230/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM250/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM270/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM290/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM310/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM330/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM350/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM370/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM390/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM410/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM430/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM450/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM470/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM490/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM510/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM530/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM550/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM570/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM590/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM610/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN30/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN50/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN70/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN90/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN110/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN130/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN150/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN170/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN190/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN210/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN230/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN250/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN270/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN290/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN310/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN330/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN350/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN370/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN390/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN410/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN430/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN450/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN470/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN490/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN510/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN530/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN550/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN570/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN590/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN610/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO30/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO50/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO70/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO90/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO110/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO130/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO150/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO170/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO190/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO210/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO230/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO250/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO270/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO290/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO310/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO330/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO350/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO370/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO390/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO410/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO430/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO450/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO470/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO490/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO510/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO530/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO550/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO570/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO590/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO610/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP30/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP50/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP70/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP90/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP110/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP130/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP150/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP170/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP190/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP210/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP230/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP250/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP270/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP290/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP310/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP330/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP350/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP370/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP390/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP410/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP430/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP450/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP470/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP490/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP510/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP530/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP550/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP570/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP590/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP610/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ30/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ50/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ70/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ90/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ110/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ130/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ150/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ170/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ190/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ210/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ230/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ250/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ270/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ290/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ310/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ330/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ350/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ370/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ390/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ410/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ430/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ450/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ470/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ490/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ510/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ530/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ550/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ570/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ590/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ610/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR30/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR50/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR70/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR90/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR110/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR130/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR150/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR170/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR190/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR210/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR230/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR250/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR270/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR290/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR310/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR330/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR350/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR370/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR390/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR410/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR430/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR450/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR470/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR490/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR510/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR530/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR550/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR570/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR590/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR610/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS30/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS50/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS70/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS90/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS110/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS130/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS150/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS170/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS190/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS210/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS230/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS250/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS270/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS290/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS310/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS330/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS350/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS370/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS390/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS410/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS430/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS450/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS470/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS490/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS510/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS530/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS550/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS570/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS590/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS610/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT30/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT50/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT70/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT90/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT110/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT130/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT150/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT170/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT190/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT210/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT230/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT250/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT270/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT290/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT310/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT330/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT350/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT370/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT390/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT410/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT430/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT450/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT470/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT490/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT510/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT530/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT550/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT570/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT590/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT610/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU30/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU50/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU70/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU90/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU110/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU130/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU150/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU170/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU190/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU210/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU230/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU250/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU270/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU290/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU310/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU330/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU350/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU370/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU390/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU410/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU430/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU450/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU470/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU490/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU510/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU530/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU550/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU570/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU590/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU610/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV30/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV50/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV70/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV90/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV110/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV130/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV150/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV170/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV190/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV210/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV230/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV250/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV270/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV290/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV310/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV330/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV350/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV370/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV390/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV410/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV430/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV450/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV470/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV490/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV510/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV530/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV550/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV570/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV590/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV610/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW30/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW50/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW70/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW90/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW110/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW130/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW150/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW170/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW190/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW210/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW230/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW250/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW270/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW290/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW310/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW330/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW350/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW370/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW390/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW410/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW430/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW450/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW470/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW490/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW510/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW530/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW550/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW570/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW590/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW610/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX30/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX50/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX70/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX90/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX110/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX130/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX150/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX170/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX190/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX210/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX230/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX250/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX270/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX290/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX310/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX330/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX350/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX370/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX390/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX410/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX430/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX450/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX470/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX490/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX510/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX530/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX550/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX570/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX590/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX610/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY30/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY50/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY70/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY90/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY110/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY130/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY150/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY170/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY190/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY210/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY230/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY250/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY270/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY290/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY310/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY330/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY350/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY370/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY390/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY410/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY430/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY450/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY470/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY490/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY510/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY530/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY550/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY570/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY590/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY610/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ30/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ50/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ70/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ90/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ110/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ130/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ150/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ170/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ190/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ210/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ230/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ250/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ270/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ290/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ310/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ330/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ350/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ370/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ390/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ410/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ430/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ450/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ470/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ490/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ510/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ530/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ550/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ570/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ590/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ610/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,8,0]
[{"$f":"+SummaryProjects!A11","v":"Minimun revenue guarantees (expected payments)"},null,{"$f":"IFERROR((SummaryProjects!C31/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C51/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C71/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C91/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C111/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C131/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C151/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C171/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C191/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C211/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C231/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C251/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C271/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C291/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C311/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C331/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C351/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C371/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C391/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C411/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C431/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C451/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C471/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C491/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C511/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C531/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C551/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C571/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C591/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C611/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D31/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D51/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D71/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D91/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D111/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D131/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D151/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D171/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D191/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D211/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D231/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D251/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D271/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D291/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D311/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D331/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D351/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D371/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D391/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D411/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D431/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D451/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D471/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D491/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D511/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D531/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D551/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D571/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D591/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D611/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E31/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E51/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E71/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E91/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E111/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E131/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E151/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E171/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E191/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E211/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E231/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E251/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E271/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E291/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E311/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E331/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E351/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E371/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E391/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E411/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E431/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E451/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E471/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E491/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E511/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E531/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E551/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E571/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E591/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E611/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F31/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F51/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F71/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F91/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F111/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F131/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F151/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F171/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F191/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F211/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F231/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F251/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F271/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F291/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F311/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F331/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F351/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F371/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F391/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F411/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F431/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F451/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F471/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F491/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F511/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F531/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F551/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F571/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F591/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F611/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G31/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G51/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G71/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G91/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G111/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G131/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G151/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G171/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G191/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G211/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G231/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G251/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G271/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G291/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G311/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G331/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G351/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G371/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G391/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G411/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G431/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G451/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G471/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G491/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G511/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G531/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G551/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G571/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G591/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G611/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H31/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H51/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H71/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H91/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H111/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H131/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H151/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H171/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H191/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H211/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H231/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H251/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H271/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H291/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H311/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H331/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H351/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H371/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H391/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H411/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H431/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H451/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H471/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H491/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H511/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H531/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H551/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H571/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H591/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H611/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I31/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I51/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I71/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I91/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I111/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I131/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I151/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I171/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I191/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I211/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I231/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I251/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I271/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I291/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I311/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I331/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I351/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I371/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I391/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I411/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I431/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I451/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I471/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I491/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I511/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I531/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I551/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I571/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I591/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I611/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J31/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J51/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J71/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J91/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J111/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J131/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J151/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J171/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J191/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J211/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J231/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J251/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J271/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J291/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J311/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J331/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J351/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J371/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J391/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J411/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J431/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J451/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J471/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J491/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J511/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J531/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J551/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J571/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J591/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J611/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K31/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K51/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K71/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K91/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K111/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K131/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K151/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K171/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K191/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K211/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K231/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K251/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K271/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K291/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K311/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K331/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K351/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K371/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K391/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K411/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K431/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K451/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K471/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K491/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K511/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K531/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K551/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K571/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K591/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K611/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L31/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L51/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L71/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L91/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L111/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L131/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L151/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L171/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L191/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L211/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L231/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L251/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L271/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L291/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L311/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L331/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L351/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L371/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L391/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L411/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L431/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L451/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L471/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L491/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L511/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L531/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L551/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L571/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L591/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L611/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M31/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M51/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M71/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M91/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M111/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M131/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M151/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M171/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M191/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M211/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M231/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M251/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M271/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M291/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M311/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M331/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M351/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M371/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M391/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M411/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M431/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M451/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M471/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M491/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M511/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M531/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M551/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M571/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M591/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M611/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N31/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N51/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N71/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N91/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N111/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N131/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N151/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N171/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N191/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N211/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N231/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N251/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N271/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N291/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N311/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N331/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N351/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N371/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N391/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N411/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N431/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N451/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N471/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N491/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N511/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N531/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N551/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N571/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N591/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N611/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O31/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O51/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O71/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O91/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O111/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O131/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O151/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O171/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O191/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O211/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O231/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O251/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O271/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O291/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O311/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O331/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O351/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O371/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O391/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O411/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O431/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O451/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O471/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O491/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O511/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O531/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O551/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O571/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O591/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O611/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P31/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P51/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P71/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P91/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P111/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P131/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P151/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P171/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P191/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P211/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P231/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P251/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P271/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P291/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P311/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P331/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P351/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P371/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P391/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P411/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P431/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P451/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P471/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P491/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P511/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P531/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P551/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P571/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P591/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P611/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q31/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q51/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q71/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q91/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q111/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q131/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q151/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q171/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q191/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q211/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q231/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q251/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q271/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q291/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q311/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q331/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q351/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q371/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q391/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q411/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q431/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q451/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q471/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q491/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q511/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q531/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q551/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q571/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q591/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q611/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R31/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R51/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R71/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R91/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R111/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R131/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R151/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R171/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R191/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R211/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R231/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R251/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R271/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R291/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R311/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R331/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R351/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R371/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R391/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R411/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R431/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R451/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R471/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R491/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R511/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R531/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R551/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R571/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R591/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R611/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S31/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S51/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S71/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S91/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S111/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S131/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S151/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S171/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S191/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S211/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S231/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S251/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S271/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S291/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S311/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S331/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S351/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S371/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S391/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S411/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S431/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S451/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S471/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S491/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S511/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S531/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S551/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S571/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S591/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S611/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T31/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T51/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T71/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T91/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T111/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T131/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T151/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T171/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T191/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T211/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T231/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T251/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T271/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T291/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T311/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T331/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T351/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T371/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T391/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T411/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T431/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T451/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T471/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T491/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T511/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T531/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T551/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T571/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T591/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T611/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U31/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U51/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U71/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U91/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U111/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U131/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U151/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U171/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U191/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U211/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U231/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U251/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U271/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U291/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U311/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U331/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U351/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U371/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U391/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U411/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U431/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U451/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U471/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U491/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U511/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U531/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U551/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U571/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U591/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U611/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V31/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V51/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V71/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V91/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V111/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V131/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V151/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V171/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V191/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V211/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V231/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V251/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V271/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V291/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V311/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V331/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V351/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V371/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V391/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V411/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V431/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V451/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V471/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V491/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V511/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V531/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V551/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V571/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V591/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V611/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W31/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W51/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W71/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W91/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W111/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W131/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W151/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W171/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W191/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W211/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W231/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W251/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W271/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W291/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W311/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W331/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W351/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W371/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W391/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W411/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W431/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W451/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W471/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W491/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W511/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W531/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W551/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W571/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W591/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W611/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X31/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X51/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X71/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X91/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X111/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X131/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X151/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X171/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X191/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X211/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X231/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X251/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X271/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X291/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X311/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X331/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X351/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X371/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X391/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X411/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X431/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X451/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X471/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X491/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X511/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X531/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X551/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X571/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X591/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X611/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y31/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y51/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y71/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y91/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y111/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y131/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y151/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y171/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y191/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y211/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y231/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y251/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y271/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y291/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y311/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y331/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y351/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y371/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y391/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y411/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y431/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y451/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y471/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y491/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y511/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y531/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y551/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y571/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y591/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y611/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z31/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z51/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z71/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z91/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z111/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z131/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z151/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z171/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z191/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z211/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z231/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z251/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z271/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z291/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z311/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z331/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z351/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z371/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z391/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z411/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z431/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z451/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z471/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z491/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z511/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z531/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z551/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z571/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z591/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z611/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA31/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA51/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA71/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA91/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA111/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA131/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA151/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA171/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA191/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA211/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA231/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA251/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA271/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA291/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA311/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA331/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA351/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA371/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA391/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA411/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA431/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA451/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA471/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA491/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA511/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA531/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA551/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA571/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA591/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA611/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB31/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB51/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB71/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB91/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB111/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB131/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB151/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB171/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB191/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB211/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB231/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB251/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB271/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB291/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB311/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB331/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB351/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB371/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB391/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB411/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB431/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB451/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB471/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB491/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB511/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB531/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB551/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB571/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB591/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB611/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC31/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC51/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC71/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC91/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC111/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC131/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC151/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC171/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC191/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC211/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC231/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC251/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC271/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC291/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC311/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC331/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC351/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC371/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC391/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC411/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC431/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC451/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC471/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC491/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC511/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC531/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC551/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC571/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC591/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC611/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD31/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD51/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD71/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD91/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD111/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD131/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD151/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD171/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD191/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD211/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD231/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD251/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD271/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD291/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD311/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD331/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD351/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD371/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD391/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD411/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD431/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD451/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD471/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD491/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD511/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD531/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD551/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD571/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD591/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD611/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE31/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE51/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE71/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE91/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE111/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE131/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE151/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE171/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE191/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE211/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE231/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE251/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE271/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE291/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE311/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE331/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE351/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE371/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE391/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE411/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE431/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE451/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE471/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE491/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE511/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE531/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE551/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE571/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE591/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE611/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF31/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF51/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF71/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF91/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF111/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF131/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF151/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF171/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF191/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF211/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF231/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF251/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF271/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF291/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF311/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF331/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF351/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF371/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF391/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF411/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF431/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF451/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF471/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF491/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF511/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF531/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF551/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF571/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF591/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF611/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG31/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG51/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG71/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG91/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG111/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG131/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG151/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG171/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG191/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG211/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG231/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG251/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG271/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG291/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG311/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG331/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG351/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG371/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG391/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG411/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG431/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG451/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG471/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG491/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG511/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG531/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG551/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG571/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG591/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG611/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH31/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH51/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH71/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH91/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH111/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH131/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH151/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH171/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH191/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH211/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH231/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH251/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH271/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH291/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH311/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH331/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH351/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH371/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH391/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH411/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH431/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH451/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH471/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH491/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH511/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH531/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH551/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH571/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH591/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH611/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI31/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI51/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI71/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI91/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI111/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI131/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI151/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI171/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI191/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI211/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI231/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI251/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI271/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI291/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI311/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI331/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI351/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI371/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI391/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI411/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI431/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI451/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI471/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI491/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI511/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI531/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI551/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI571/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI591/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI611/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ31/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ51/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ71/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ91/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ111/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ131/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ151/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ171/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ191/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ211/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ231/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ251/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ271/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ291/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ311/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ331/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ351/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ371/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ391/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ411/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ431/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ451/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ471/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ491/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ511/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ531/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ551/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ571/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ591/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ611/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK31/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK51/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK71/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK91/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK111/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK131/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK151/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK171/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK191/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK211/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK231/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK251/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK271/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK291/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK311/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK331/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK351/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK371/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK391/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK411/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK431/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK451/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK471/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK491/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK511/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK531/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK551/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK571/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK591/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK611/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL31/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL51/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL71/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL91/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL111/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL131/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL151/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL171/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL191/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL211/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL231/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL251/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL271/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL291/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL311/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL331/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL351/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL371/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL391/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL411/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL431/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL451/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL471/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL491/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL511/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL531/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL551/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL571/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL591/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL611/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM31/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM51/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM71/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM91/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM111/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM131/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM151/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM171/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM191/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM211/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM231/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM251/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM271/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM291/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM311/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM331/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM351/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM371/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM391/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM411/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM431/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM451/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM471/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM491/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM511/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM531/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM551/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM571/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM591/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM611/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN31/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN51/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN71/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN91/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN111/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN131/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN151/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN171/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN191/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN211/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN231/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN251/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN271/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN291/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN311/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN331/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN351/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN371/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN391/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN411/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN431/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN451/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN471/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN491/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN511/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN531/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN551/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN571/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN591/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN611/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO31/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO51/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO71/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO91/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO111/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO131/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO151/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO171/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO191/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO211/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO231/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO251/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO271/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO291/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO311/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO331/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO351/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO371/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO391/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO411/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO431/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO451/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO471/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO491/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO511/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO531/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO551/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO571/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO591/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO611/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP31/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP51/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP71/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP91/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP111/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP131/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP151/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP171/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP191/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP211/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP231/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP251/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP271/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP291/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP311/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP331/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP351/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP371/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP391/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP411/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP431/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP451/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP471/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP491/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP511/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP531/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP551/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP571/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP591/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP611/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ31/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ51/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ71/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ91/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ111/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ131/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ151/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ171/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ191/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ211/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ231/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ251/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ271/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ291/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ311/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ331/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ351/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ371/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ391/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ411/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ431/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ451/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ471/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ491/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ511/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ531/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ551/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ571/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ591/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ611/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR31/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR51/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR71/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR91/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR111/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR131/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR151/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR171/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR191/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR211/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR231/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR251/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR271/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR291/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR311/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR331/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR351/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR371/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR391/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR411/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR431/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR451/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR471/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR491/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR511/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR531/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR551/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR571/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR591/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR611/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS31/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS51/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS71/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS91/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS111/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS131/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS151/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS171/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS191/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS211/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS231/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS251/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS271/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS291/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS311/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS331/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS351/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS371/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS391/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS411/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS431/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS451/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS471/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS491/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS511/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS531/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS551/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS571/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS591/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS611/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT31/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT51/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT71/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT91/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT111/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT131/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT151/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT171/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT191/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT211/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT231/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT251/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT271/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT291/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT311/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT331/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT351/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT371/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT391/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT411/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT431/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT451/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT471/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT491/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT511/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT531/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT551/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT571/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT591/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT611/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU31/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU51/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU71/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU91/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU111/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU131/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU151/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU171/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU191/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU211/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU231/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU251/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU271/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU291/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU311/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU331/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU351/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU371/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU391/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU411/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU431/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU451/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU471/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU491/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU511/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU531/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU551/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU571/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU591/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU611/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV31/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV51/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV71/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV91/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV111/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV131/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV151/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV171/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV191/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV211/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV231/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV251/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV271/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV291/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV311/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV331/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV351/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV371/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV391/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV411/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV431/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV451/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV471/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV491/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV511/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV531/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV551/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV571/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV591/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV611/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW31/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW51/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW71/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW91/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW111/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW131/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW151/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW171/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW191/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW211/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW231/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW251/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW271/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW291/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW311/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW331/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW351/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW371/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW391/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW411/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW431/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW451/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW471/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW491/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW511/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW531/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW551/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW571/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW591/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW611/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX31/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX51/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX71/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX91/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX111/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX131/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX151/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX171/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX191/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX211/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX231/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX251/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX271/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX291/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX311/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX331/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX351/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX371/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX391/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX411/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX431/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX451/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX471/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX491/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX511/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX531/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX551/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX571/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX591/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX611/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY31/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY51/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY71/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY91/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY111/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY131/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY151/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY171/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY191/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY211/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY231/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY251/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY271/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY291/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY311/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY331/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY351/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY371/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY391/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY411/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY431/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY451/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY471/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY491/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY511/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY531/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY551/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY571/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY591/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY611/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ31/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ51/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ71/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ91/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ111/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ131/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ151/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ171/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ191/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ211/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ231/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ251/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ271/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ291/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ311/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ331/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ351/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ371/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ391/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ411/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ431/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ451/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ471/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ491/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ511/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ531/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ551/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ571/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ591/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ611/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,9,0]
[{"$f":"+SummaryProjects!A12","v":"MRG "},null,{"$f":"IFERROR((SummaryProjects!C32/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C52/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C72/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C92/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C112/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C132/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C152/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C172/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C192/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C212/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C232/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C252/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C272/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C292/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C312/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C332/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C352/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C372/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C392/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C412/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C432/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C452/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C472/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C492/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C512/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C532/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C552/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C572/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C592/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C612/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D32/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D52/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D72/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D92/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D112/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D132/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D152/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D172/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D192/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D212/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D232/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D252/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D272/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D292/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D312/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D332/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D352/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D372/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D392/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D412/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D432/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D452/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D472/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D492/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D512/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D532/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D552/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D572/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D592/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D612/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E32/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E52/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E72/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E92/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E112/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E132/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E152/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E172/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E192/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E212/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E232/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E252/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E272/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E292/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E312/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E332/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E352/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E372/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E392/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E412/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E432/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E452/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E472/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E492/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E512/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E532/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E552/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E572/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E592/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E612/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F32/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F52/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F72/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F92/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F112/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F132/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F152/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F172/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F192/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F212/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F232/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F252/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F272/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F292/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F312/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F332/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F352/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F372/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F392/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F412/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F432/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F452/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F472/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F492/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F512/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F532/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F552/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F572/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F592/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F612/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G32/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G52/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G72/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G92/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G112/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G132/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G152/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G172/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G192/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G212/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G232/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G252/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G272/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G292/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G312/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G332/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G352/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G372/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G392/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G412/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G432/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G452/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G472/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G492/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G512/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G532/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G552/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G572/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G592/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G612/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H32/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H52/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H72/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H92/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H112/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H132/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H152/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H172/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H192/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H212/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H232/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H252/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H272/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H292/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H312/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H332/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H352/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H372/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H392/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H412/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H432/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H452/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H472/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H492/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H512/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H532/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H552/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H572/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H592/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H612/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I32/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I52/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I72/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I92/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I112/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I132/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I152/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I172/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I192/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I212/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I232/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I252/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I272/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I292/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I312/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I332/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I352/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I372/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I392/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I412/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I432/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I452/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I472/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I492/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I512/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I532/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I552/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I572/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I592/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I612/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J32/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J52/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J72/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J92/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J112/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J132/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J152/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J172/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J192/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J212/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J232/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J252/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J272/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J292/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J312/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J332/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J352/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J372/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J392/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J412/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J432/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J452/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J472/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J492/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J512/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J532/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J552/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J572/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J592/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J612/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K32/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K52/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K72/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K92/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K112/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K132/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K152/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K172/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K192/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K212/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K232/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K252/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K272/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K292/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K312/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K332/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K352/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K372/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K392/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K412/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K432/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K452/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K472/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K492/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K512/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K532/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K552/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K572/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K592/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K612/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L32/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L52/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L72/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L92/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L112/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L132/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L152/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L172/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L192/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L212/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L232/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L252/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L272/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L292/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L312/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L332/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L352/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L372/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L392/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L412/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L432/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L452/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L472/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L492/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L512/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L532/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L552/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L572/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L592/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L612/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M32/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M52/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M72/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M92/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M112/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M132/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M152/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M172/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M192/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M212/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M232/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M252/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M272/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M292/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M312/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M332/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M352/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M372/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M392/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M412/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M432/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M452/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M472/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M492/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M512/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M532/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M552/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M572/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M592/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M612/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N32/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N52/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N72/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N92/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N112/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N132/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N152/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N172/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N192/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N212/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N232/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N252/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N272/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N292/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N312/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N332/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N352/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N372/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N392/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N412/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N432/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N452/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N472/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N492/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N512/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N532/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N552/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N572/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N592/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N612/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O32/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O52/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O72/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O92/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O112/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O132/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O152/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O172/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O192/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O212/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O232/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O252/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O272/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O292/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O312/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O332/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O352/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O372/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O392/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O412/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O432/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O452/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O472/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O492/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O512/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O532/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O552/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O572/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O592/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O612/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P32/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P52/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P72/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P92/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P112/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P132/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P152/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P172/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P192/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P212/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P232/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P252/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P272/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P292/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P312/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P332/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P352/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P372/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P392/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P412/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P432/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P452/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P472/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P492/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P512/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P532/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P552/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P572/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P592/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P612/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q32/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q52/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q72/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q92/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q112/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q132/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q152/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q172/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q192/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q212/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q232/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q252/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q272/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q292/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q312/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q332/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q352/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q372/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q392/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q412/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q432/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q452/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q472/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q492/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q512/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q532/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q552/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q572/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q592/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q612/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R32/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R52/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R72/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R92/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R112/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R132/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R152/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R172/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R192/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R212/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R232/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R252/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R272/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R292/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R312/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R332/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R352/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R372/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R392/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R412/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R432/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R452/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R472/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R492/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R512/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R532/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R552/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R572/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R592/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R612/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S32/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S52/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S72/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S92/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S112/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S132/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S152/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S172/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S192/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S212/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S232/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S252/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S272/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S292/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S312/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S332/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S352/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S372/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S392/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S412/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S432/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S452/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S472/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S492/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S512/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S532/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S552/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S572/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S592/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S612/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T32/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T52/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T72/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T92/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T112/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T132/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T152/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T172/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T192/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T212/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T232/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T252/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T272/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T292/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T312/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T332/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T352/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T372/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T392/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T412/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T432/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T452/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T472/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T492/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T512/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T532/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T552/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T572/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T592/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T612/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U32/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U52/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U72/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U92/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U112/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U132/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U152/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U172/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U192/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U212/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U232/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U252/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U272/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U292/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U312/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U332/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U352/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U372/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U392/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U412/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U432/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U452/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U472/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U492/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U512/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U532/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U552/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U572/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U592/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U612/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V32/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V52/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V72/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V92/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V112/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V132/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V152/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V172/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V192/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V212/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V232/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V252/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V272/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V292/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V312/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V332/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V352/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V372/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V392/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V412/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V432/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V452/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V472/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V492/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V512/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V532/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V552/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V572/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V592/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V612/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W32/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W52/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W72/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W92/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W112/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W132/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W152/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W172/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W192/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W212/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W232/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W252/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W272/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W292/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W312/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W332/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W352/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W372/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W392/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W412/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W432/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W452/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W472/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W492/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W512/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W532/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W552/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W572/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W592/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W612/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X32/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X52/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X72/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X92/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X112/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X132/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X152/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X172/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X192/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X212/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X232/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X252/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X272/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X292/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X312/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X332/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X352/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X372/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X392/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X412/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X432/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X452/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X472/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X492/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X512/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X532/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X552/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X572/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X592/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X612/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y32/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y52/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y72/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y92/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y112/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y132/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y152/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y172/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y192/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y212/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y232/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y252/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y272/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y292/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y312/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y332/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y352/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y372/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y392/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y412/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y432/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y452/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y472/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y492/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y512/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y532/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y552/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y572/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y592/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y612/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z32/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z52/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z72/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z92/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z112/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z132/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z152/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z172/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z192/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z212/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z232/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z252/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z272/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z292/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z312/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z332/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z352/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z372/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z392/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z412/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z432/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z452/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z472/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z492/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z512/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z532/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z552/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z572/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z592/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z612/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA32/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA52/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA72/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA92/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA112/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA132/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA152/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA172/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA192/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA212/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA232/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA252/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA272/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA292/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA312/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA332/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA352/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA372/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA392/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA412/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA432/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA452/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA472/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA492/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA512/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA532/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA552/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA572/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA592/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA612/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB32/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB52/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB72/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB92/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB112/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB132/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB152/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB172/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB192/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB212/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB232/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB252/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB272/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB292/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB312/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB332/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB352/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB372/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB392/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB412/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB432/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB452/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB472/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB492/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB512/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB532/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB552/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB572/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB592/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB612/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC32/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC52/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC72/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC92/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC112/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC132/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC152/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC172/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC192/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC212/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC232/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC252/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC272/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC292/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC312/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC332/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC352/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC372/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC392/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC412/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC432/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC452/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC472/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC492/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC512/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC532/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC552/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC572/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC592/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC612/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD32/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD52/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD72/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD92/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD112/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD132/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD152/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD172/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD192/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD212/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD232/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD252/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD272/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD292/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD312/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD332/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD352/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD372/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD392/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD412/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD432/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD452/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD472/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD492/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD512/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD532/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD552/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD572/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD592/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD612/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE32/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE52/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE72/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE92/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE112/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE132/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE152/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE172/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE192/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE212/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE232/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE252/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE272/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE292/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE312/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE332/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE352/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE372/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE392/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE412/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE432/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE452/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE472/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE492/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE512/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE532/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE552/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE572/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE592/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE612/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF32/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF52/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF72/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF92/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF112/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF132/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF152/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF172/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF192/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF212/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF232/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF252/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF272/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF292/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF312/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF332/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF352/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF372/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF392/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF412/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF432/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF452/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF472/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF492/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF512/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF532/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF552/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF572/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF592/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF612/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG32/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG52/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG72/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG92/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG112/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG132/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG152/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG172/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG192/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG212/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG232/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG252/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG272/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG292/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG312/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG332/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG352/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG372/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG392/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG412/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG432/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG452/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG472/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG492/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG512/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG532/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG552/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG572/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG592/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG612/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH32/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH52/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH72/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH92/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH112/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH132/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH152/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH172/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH192/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH212/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH232/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH252/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH272/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH292/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH312/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH332/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH352/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH372/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH392/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH412/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH432/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH452/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH472/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH492/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH512/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH532/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH552/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH572/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH592/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH612/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI32/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI52/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI72/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI92/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI112/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI132/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI152/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI172/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI192/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI212/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI232/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI252/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI272/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI292/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI312/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI332/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI352/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI372/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI392/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI412/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI432/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI452/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI472/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI492/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI512/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI532/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI552/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI572/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI592/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI612/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ32/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ52/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ72/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ92/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ112/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ132/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ152/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ172/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ192/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ212/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ232/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ252/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ272/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ292/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ312/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ332/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ352/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ372/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ392/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ412/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ432/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ452/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ472/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ492/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ512/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ532/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ552/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ572/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ592/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ612/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK32/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK52/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK72/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK92/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK112/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK132/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK152/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK172/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK192/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK212/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK232/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK252/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK272/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK292/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK312/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK332/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK352/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK372/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK392/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK412/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK432/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK452/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK472/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK492/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK512/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK532/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK552/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK572/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK592/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK612/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL32/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL52/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL72/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL92/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL112/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL132/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL152/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL172/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL192/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL212/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL232/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL252/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL272/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL292/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL312/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL332/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL352/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL372/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL392/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL412/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL432/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL452/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL472/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL492/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL512/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL532/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL552/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL572/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL592/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL612/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM32/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM52/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM72/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM92/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM112/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM132/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM152/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM172/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM192/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM212/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM232/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM252/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM272/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM292/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM312/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM332/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM352/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM372/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM392/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM412/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM432/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM452/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM472/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM492/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM512/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM532/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM552/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM572/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM592/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM612/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN32/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN52/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN72/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN92/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN112/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN132/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN152/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN172/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN192/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN212/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN232/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN252/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN272/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN292/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN312/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN332/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN352/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN372/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN392/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN412/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN432/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN452/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN472/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN492/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN512/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN532/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN552/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN572/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN592/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN612/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO32/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO52/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO72/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO92/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO112/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO132/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO152/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO172/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO192/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO212/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO232/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO252/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO272/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO292/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO312/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO332/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO352/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO372/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO392/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO412/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO432/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO452/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO472/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO492/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO512/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO532/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO552/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO572/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO592/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO612/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP32/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP52/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP72/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP92/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP112/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP132/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP152/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP172/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP192/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP212/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP232/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP252/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP272/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP292/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP312/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP332/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP352/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP372/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP392/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP412/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP432/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP452/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP472/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP492/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP512/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP532/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP552/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP572/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP592/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP612/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ32/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ52/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ72/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ92/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ112/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ132/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ152/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ172/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ192/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ212/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ232/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ252/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ272/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ292/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ312/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ332/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ352/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ372/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ392/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ412/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ432/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ452/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ472/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ492/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ512/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ532/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ552/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ572/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ592/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ612/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR32/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR52/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR72/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR92/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR112/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR132/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR152/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR172/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR192/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR212/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR232/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR252/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR272/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR292/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR312/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR332/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR352/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR372/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR392/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR412/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR432/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR452/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR472/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR492/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR512/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR532/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR552/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR572/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR592/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR612/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS32/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS52/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS72/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS92/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS112/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS132/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS152/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS172/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS192/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS212/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS232/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS252/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS272/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS292/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS312/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS332/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS352/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS372/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS392/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS412/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS432/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS452/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS472/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS492/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS512/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS532/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS552/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS572/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS592/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS612/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT32/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT52/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT72/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT92/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT112/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT132/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT152/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT172/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT192/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT212/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT232/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT252/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT272/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT292/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT312/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT332/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT352/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT372/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT392/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT412/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT432/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT452/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT472/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT492/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT512/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT532/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT552/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT572/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT592/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT612/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU32/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU52/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU72/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU92/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU112/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU132/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU152/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU172/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU192/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU212/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU232/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU252/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU272/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU292/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU312/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU332/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU352/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU372/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU392/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU412/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU432/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU452/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU472/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU492/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU512/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU532/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU552/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU572/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU592/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU612/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV32/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV52/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV72/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV92/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV112/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV132/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV152/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV172/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV192/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV212/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV232/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV252/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV272/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV292/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV312/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV332/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV352/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV372/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV392/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV412/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV432/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV452/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV472/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV492/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV512/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV532/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV552/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV572/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV592/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV612/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW32/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW52/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW72/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW92/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW112/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW132/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW152/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW172/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW192/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW212/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW232/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW252/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW272/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW292/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW312/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW332/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW352/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW372/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW392/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW412/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW432/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW452/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW472/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW492/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW512/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW532/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW552/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW572/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW592/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW612/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX32/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX52/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX72/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX92/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX112/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX132/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX152/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX172/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX192/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX212/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX232/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX252/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX272/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX292/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX312/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX332/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX352/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX372/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX392/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX412/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX432/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX452/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX472/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX492/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX512/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX532/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX552/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX572/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX592/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX612/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY32/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY52/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY72/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY92/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY112/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY132/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY152/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY172/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY192/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY212/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY232/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY252/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY272/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY292/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY312/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY332/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY352/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY372/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY392/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY412/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY432/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY452/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY472/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY492/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY512/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY532/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY552/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY572/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY592/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY612/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ32/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ52/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ72/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ92/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ112/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ132/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ152/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ172/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ192/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ212/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ232/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ252/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ272/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ292/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ312/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ332/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ352/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ372/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ392/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ412/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ432/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ452/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ472/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ492/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ512/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ532/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ552/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ572/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ592/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ612/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,10,0]
[{"$f":"+SummaryProjects!A13","v":"User fees projection"},null,{"$f":"IFERROR((SummaryProjects!C33/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C53/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C73/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C93/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C113/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C133/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C153/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C173/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C193/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C213/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C233/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C253/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C273/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C293/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C313/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C333/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C353/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C373/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C393/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C413/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C433/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C453/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C473/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C493/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C513/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C533/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C553/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C573/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C593/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C613/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D33/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D53/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D73/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D93/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D113/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D133/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D153/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D173/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D193/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D213/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D233/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D253/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D273/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D293/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D313/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D333/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D353/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D373/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D393/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D413/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D433/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D453/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D473/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D493/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D513/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D533/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D553/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D573/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D593/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D613/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E33/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E53/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E73/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E93/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E113/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E133/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E153/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E173/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E193/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E213/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E233/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E253/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E273/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E293/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E313/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E333/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E353/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E373/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E393/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E413/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E433/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E453/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E473/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E493/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E513/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E533/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E553/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E573/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E593/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E613/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F33/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F53/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F73/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F93/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F113/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F133/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F153/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F173/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F193/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F213/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F233/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F253/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F273/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F293/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F313/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F333/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F353/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F373/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F393/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F413/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F433/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F453/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F473/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F493/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F513/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F533/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F553/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F573/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F593/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F613/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G33/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G53/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G73/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G93/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G113/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G133/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G153/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G173/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G193/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G213/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G233/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G253/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G273/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G293/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G313/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G333/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G353/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G373/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G393/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G413/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G433/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G453/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G473/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G493/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G513/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G533/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G553/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G573/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G593/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G613/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H33/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H53/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H73/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H93/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H113/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H133/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H153/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H173/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H193/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H213/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H233/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H253/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H273/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H293/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H313/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H333/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H353/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H373/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H393/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H413/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H433/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H453/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H473/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H493/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H513/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H533/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H553/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H573/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H593/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H613/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I33/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I53/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I73/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I93/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I113/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I133/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I153/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I173/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I193/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I213/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I233/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I253/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I273/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I293/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I313/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I333/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I353/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I373/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I393/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I413/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I433/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I453/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I473/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I493/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I513/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I533/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I553/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I573/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I593/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I613/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J33/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J53/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J73/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J93/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J113/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J133/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J153/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J173/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J193/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J213/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J233/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J253/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J273/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J293/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J313/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J333/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J353/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J373/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J393/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J413/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J433/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J453/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J473/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J493/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J513/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J533/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J553/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J573/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J593/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J613/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K33/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K53/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K73/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K93/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K113/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K133/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K153/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K173/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K193/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K213/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K233/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K253/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K273/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K293/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K313/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K333/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K353/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K373/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K393/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K413/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K433/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K453/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K473/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K493/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K513/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K533/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K553/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K573/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K593/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K613/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L33/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L53/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L73/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L93/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L113/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L133/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L153/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L173/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L193/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L213/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L233/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L253/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L273/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L293/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L313/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L333/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L353/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L373/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L393/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L413/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L433/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L453/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L473/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L493/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L513/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L533/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L553/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L573/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L593/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L613/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M33/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M53/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M73/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M93/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M113/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M133/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M153/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M173/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M193/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M213/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M233/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M253/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M273/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M293/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M313/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M333/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M353/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M373/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M393/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M413/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M433/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M453/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M473/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M493/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M513/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M533/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M553/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M573/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M593/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M613/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N33/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N53/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N73/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N93/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N113/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N133/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N153/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N173/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N193/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N213/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N233/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N253/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N273/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N293/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N313/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N333/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N353/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N373/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N393/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N413/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N433/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N453/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N473/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N493/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N513/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N533/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N553/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N573/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N593/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N613/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O33/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O53/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O73/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O93/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O113/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O133/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O153/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O173/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O193/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O213/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O233/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O253/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O273/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O293/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O313/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O333/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O353/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O373/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O393/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O413/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O433/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O453/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O473/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O493/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O513/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O533/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O553/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O573/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O593/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O613/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P33/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P53/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P73/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P93/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P113/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P133/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P153/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P173/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P193/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P213/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P233/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P253/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P273/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P293/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P313/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P333/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P353/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P373/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P393/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P413/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P433/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P453/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P473/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P493/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P513/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P533/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P553/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P573/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P593/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P613/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q33/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q53/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q73/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q93/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q113/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q133/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q153/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q173/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q193/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q213/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q233/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q253/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q273/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q293/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q313/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q333/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q353/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q373/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q393/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q413/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q433/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q453/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q473/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q493/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q513/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q533/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q553/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q573/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q593/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q613/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R33/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R53/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R73/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R93/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R113/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R133/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R153/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R173/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R193/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R213/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R233/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R253/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R273/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R293/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R313/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R333/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R353/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R373/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R393/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R413/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R433/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R453/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R473/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R493/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R513/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R533/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R553/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R573/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R593/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R613/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S33/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S53/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S73/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S93/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S113/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S133/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S153/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S173/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S193/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S213/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S233/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S253/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S273/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S293/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S313/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S333/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S353/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S373/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S393/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S413/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S433/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S453/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S473/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S493/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S513/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S533/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S553/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S573/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S593/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S613/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T33/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T53/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T73/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T93/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T113/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T133/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T153/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T173/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T193/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T213/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T233/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T253/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T273/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T293/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T313/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T333/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T353/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T373/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T393/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T413/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T433/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T453/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T473/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T493/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T513/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T533/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T553/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T573/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T593/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T613/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U33/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U53/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U73/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U93/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U113/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U133/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U153/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U173/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U193/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U213/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U233/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U253/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U273/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U293/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U313/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U333/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U353/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U373/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U393/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U413/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U433/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U453/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U473/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U493/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U513/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U533/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U553/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U573/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U593/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U613/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V33/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V53/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V73/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V93/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V113/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V133/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V153/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V173/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V193/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V213/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V233/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V253/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V273/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V293/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V313/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V333/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V353/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V373/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V393/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V413/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V433/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V453/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V473/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V493/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V513/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V533/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V553/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V573/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V593/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V613/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W33/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W53/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W73/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W93/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W113/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W133/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W153/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W173/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W193/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W213/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W233/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W253/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W273/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W293/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W313/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W333/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W353/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W373/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W393/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W413/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W433/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W453/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W473/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W493/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W513/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W533/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W553/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W573/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W593/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W613/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X33/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X53/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X73/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X93/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X113/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X133/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X153/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X173/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X193/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X213/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X233/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X253/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X273/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X293/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X313/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X333/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X353/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X373/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X393/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X413/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X433/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X453/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X473/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X493/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X513/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X533/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X553/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X573/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X593/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X613/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y33/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y53/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y73/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y93/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y113/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y133/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y153/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y173/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y193/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y213/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y233/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y253/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y273/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y293/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y313/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y333/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y353/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y373/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y393/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y413/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y433/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y453/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y473/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y493/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y513/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y533/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y553/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y573/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y593/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y613/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z33/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z53/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z73/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z93/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z113/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z133/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z153/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z173/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z193/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z213/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z233/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z253/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z273/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z293/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z313/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z333/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z353/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z373/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z393/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z413/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z433/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z453/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z473/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z493/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z513/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z533/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z553/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z573/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z593/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z613/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA33/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA53/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA73/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA93/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA113/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA133/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA153/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA173/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA193/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA213/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA233/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA253/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA273/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA293/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA313/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA333/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA353/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA373/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA393/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA413/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA433/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA453/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA473/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA493/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA513/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA533/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA553/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA573/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA593/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA613/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB33/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB53/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB73/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB93/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB113/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB133/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB153/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB173/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB193/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB213/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB233/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB253/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB273/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB293/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB313/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB333/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB353/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB373/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB393/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB413/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB433/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB453/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB473/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB493/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB513/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB533/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB553/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB573/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB593/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB613/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC33/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC53/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC73/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC93/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC113/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC133/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC153/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC173/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC193/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC213/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC233/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC253/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC273/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC293/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC313/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC333/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC353/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC373/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC393/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC413/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC433/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC453/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC473/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC493/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC513/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC533/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC553/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC573/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC593/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC613/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD33/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD53/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD73/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD93/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD113/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD133/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD153/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD173/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD193/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD213/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD233/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD253/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD273/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD293/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD313/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD333/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD353/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD373/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD393/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD413/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD433/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD453/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD473/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD493/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD513/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD533/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD553/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD573/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD593/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD613/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE33/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE53/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE73/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE93/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE113/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE133/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE153/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE173/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE193/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE213/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE233/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE253/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE273/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE293/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE313/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE333/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE353/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE373/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE393/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE413/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE433/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE453/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE473/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE493/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE513/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE533/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE553/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE573/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE593/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE613/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF33/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF53/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF73/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF93/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF113/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF133/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF153/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF173/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF193/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF213/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF233/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF253/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF273/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF293/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF313/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF333/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF353/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF373/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF393/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF413/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF433/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF453/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF473/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF493/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF513/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF533/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF553/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF573/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF593/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF613/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG33/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG53/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG73/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG93/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG113/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG133/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG153/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG173/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG193/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG213/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG233/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG253/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG273/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG293/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG313/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG333/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG353/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG373/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG393/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG413/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG433/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG453/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG473/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG493/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG513/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG533/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG553/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG573/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG593/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG613/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH33/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH53/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH73/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH93/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH113/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH133/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH153/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH173/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH193/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH213/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH233/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH253/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH273/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH293/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH313/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH333/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH353/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH373/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH393/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH413/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH433/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH453/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH473/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH493/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH513/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH533/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH553/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH573/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH593/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH613/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI33/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI53/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI73/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI93/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI113/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI133/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI153/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI173/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI193/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI213/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI233/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI253/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI273/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI293/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI313/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI333/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI353/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI373/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI393/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI413/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI433/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI453/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI473/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI493/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI513/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI533/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI553/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI573/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI593/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI613/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ33/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ53/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ73/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ93/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ113/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ133/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ153/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ173/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ193/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ213/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ233/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ253/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ273/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ293/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ313/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ333/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ353/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ373/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ393/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ413/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ433/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ453/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ473/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ493/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ513/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ533/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ553/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ573/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ593/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ613/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK33/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK53/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK73/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK93/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK113/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK133/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK153/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK173/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK193/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK213/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK233/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK253/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK273/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK293/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK313/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK333/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK353/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK373/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK393/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK413/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK433/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK453/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK473/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK493/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK513/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK533/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK553/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK573/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK593/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK613/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL33/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL53/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL73/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL93/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL113/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL133/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL153/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL173/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL193/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL213/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL233/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL253/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL273/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL293/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL313/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL333/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL353/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL373/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL393/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL413/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL433/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL453/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL473/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL493/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL513/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL533/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL553/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL573/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL593/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL613/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM33/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM53/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM73/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM93/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM113/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM133/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM153/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM173/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM193/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM213/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM233/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM253/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM273/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM293/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM313/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM333/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM353/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM373/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM393/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM413/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM433/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM453/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM473/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM493/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM513/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM533/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM553/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM573/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM593/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM613/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN33/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN53/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN73/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN93/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN113/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN133/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN153/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN173/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN193/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN213/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN233/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN253/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN273/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN293/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN313/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN333/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN353/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN373/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN393/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN413/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN433/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN453/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN473/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN493/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN513/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN533/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN553/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN573/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN593/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN613/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO33/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO53/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO73/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO93/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO113/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO133/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO153/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO173/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO193/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO213/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO233/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO253/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO273/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO293/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO313/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO333/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO353/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO373/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO393/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO413/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO433/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO453/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO473/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO493/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO513/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO533/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO553/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO573/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO593/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO613/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP33/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP53/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP73/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP93/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP113/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP133/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP153/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP173/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP193/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP213/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP233/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP253/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP273/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP293/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP313/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP333/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP353/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP373/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP393/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP413/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP433/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP453/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP473/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP493/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP513/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP533/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP553/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP573/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP593/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP613/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ33/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ53/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ73/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ93/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ113/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ133/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ153/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ173/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ193/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ213/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ233/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ253/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ273/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ293/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ313/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ333/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ353/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ373/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ393/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ413/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ433/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ453/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ473/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ493/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ513/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ533/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ553/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ573/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ593/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ613/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR33/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR53/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR73/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR93/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR113/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR133/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR153/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR173/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR193/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR213/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR233/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR253/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR273/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR293/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR313/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR333/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR353/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR373/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR393/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR413/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR433/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR453/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR473/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR493/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR513/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR533/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR553/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR573/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR593/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR613/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS33/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS53/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS73/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS93/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS113/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS133/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS153/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS173/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS193/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS213/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS233/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS253/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS273/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS293/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS313/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS333/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS353/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS373/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS393/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS413/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS433/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS453/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS473/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS493/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS513/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS533/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS553/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS573/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS593/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS613/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT33/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT53/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT73/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT93/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT113/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT133/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT153/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT173/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT193/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT213/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT233/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT253/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT273/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT293/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT313/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT333/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT353/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT373/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT393/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT413/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT433/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT453/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT473/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT493/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT513/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT533/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT553/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT573/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT593/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT613/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU33/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU53/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU73/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU93/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU113/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU133/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU153/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU173/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU193/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU213/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU233/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU253/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU273/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU293/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU313/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU333/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU353/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU373/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU393/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU413/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU433/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU453/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU473/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU493/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU513/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU533/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU553/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU573/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU593/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU613/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV33/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV53/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV73/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV93/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV113/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV133/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV153/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV173/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV193/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV213/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV233/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV253/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV273/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV293/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV313/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV333/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV353/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV373/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV393/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV413/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV433/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV453/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV473/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV493/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV513/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV533/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV553/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV573/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV593/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV613/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW33/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW53/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW73/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW93/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW113/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW133/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW153/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW173/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW193/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW213/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW233/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW253/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW273/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW293/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW313/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW333/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW353/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW373/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW393/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW413/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW433/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW453/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW473/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW493/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW513/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW533/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW553/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW573/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW593/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW613/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX33/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX53/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX73/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX93/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX113/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX133/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX153/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX173/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX193/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX213/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX233/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX253/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX273/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX293/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX313/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX333/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX353/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX373/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX393/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX413/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX433/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX453/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX473/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX493/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX513/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX533/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX553/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX573/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX593/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX613/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY33/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY53/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY73/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY93/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY113/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY133/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY153/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY173/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY193/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY213/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY233/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY253/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY273/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY293/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY313/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY333/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY353/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY373/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY393/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY413/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY433/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY453/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY473/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY493/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY513/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY533/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY553/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY573/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY593/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY613/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ33/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ53/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ73/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ93/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ113/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ133/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ153/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ173/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ193/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ213/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ233/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ253/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ273/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ293/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ313/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ333/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ353/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ373/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ393/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ413/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ433/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ453/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ473/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ493/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ513/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ533/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ553/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ573/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ593/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ613/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,11,0]
[{"$f":"+SummaryProjects!A14","v":"Assets PPPs"},null,{"$f":"IFERROR((SummaryProjects!C34/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C54/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C74/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C94/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C114/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C134/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C154/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C174/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C194/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C214/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C234/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C254/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C274/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C294/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C314/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C334/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C354/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C374/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C394/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C414/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C434/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C454/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C474/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C494/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C514/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C534/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C554/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C574/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C594/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C614/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D34/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D54/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D74/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D94/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D114/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D134/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D154/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D174/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D194/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D214/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D234/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D254/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D274/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D294/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D314/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D334/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D354/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D374/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D394/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D414/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D434/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D454/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D474/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D494/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D514/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D534/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D554/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D574/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D594/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D614/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E34/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E54/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E74/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E94/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E114/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E134/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E154/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E174/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E194/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E214/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E234/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E254/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E274/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E294/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E314/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E334/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E354/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E374/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E394/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E414/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E434/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E454/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E474/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E494/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E514/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E534/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E554/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E574/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E594/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E614/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F34/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F54/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F74/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F94/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F114/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F134/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F154/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F174/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F194/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F214/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F234/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F254/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F274/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F294/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F314/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F334/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F354/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F374/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F394/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F414/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F434/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F454/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F474/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F494/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F514/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F534/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F554/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F574/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F594/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F614/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G34/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G54/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G74/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G94/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G114/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G134/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G154/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G174/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G194/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G214/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G234/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G254/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G274/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G294/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G314/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G334/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G354/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G374/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G394/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G414/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G434/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G454/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G474/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G494/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G514/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G534/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G554/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G574/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G594/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G614/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H34/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H54/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H74/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H94/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H114/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H134/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H154/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H174/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H194/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H214/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H234/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H254/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H274/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H294/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H314/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H334/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H354/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H374/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H394/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H414/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H434/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H454/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H474/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H494/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H514/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H534/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H554/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H574/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H594/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H614/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I34/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I54/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I74/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I94/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I114/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I134/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I154/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I174/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I194/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I214/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I234/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I254/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I274/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I294/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I314/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I334/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I354/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I374/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I394/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I414/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I434/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I454/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I474/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I494/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I514/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I534/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I554/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I574/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I594/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I614/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J34/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J54/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J74/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J94/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J114/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J134/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J154/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J174/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J194/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J214/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J234/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J254/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J274/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J294/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J314/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J334/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J354/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J374/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J394/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J414/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J434/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J454/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J474/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J494/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J514/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J534/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J554/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J574/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J594/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J614/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K34/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K54/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K74/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K94/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K114/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K134/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K154/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K174/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K194/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K214/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K234/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K254/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K274/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K294/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K314/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K334/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K354/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K374/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K394/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K414/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K434/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K454/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K474/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K494/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K514/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K534/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K554/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K574/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K594/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K614/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L34/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L54/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L74/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L94/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L114/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L134/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L154/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L174/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L194/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L214/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L234/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L254/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L274/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L294/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L314/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L334/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L354/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L374/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L394/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L414/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L434/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L454/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L474/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L494/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L514/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L534/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L554/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L574/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L594/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L614/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M34/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M54/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M74/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M94/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M114/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M134/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M154/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M174/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M194/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M214/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M234/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M254/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M274/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M294/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M314/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M334/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M354/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M374/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M394/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M414/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M434/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M454/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M474/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M494/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M514/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M534/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M554/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M574/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M594/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M614/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N34/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N54/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N74/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N94/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N114/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N134/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N154/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N174/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N194/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N214/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N234/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N254/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N274/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N294/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N314/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N334/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N354/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N374/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N394/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N414/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N434/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N454/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N474/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N494/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N514/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N534/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N554/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N574/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N594/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N614/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O34/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O54/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O74/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O94/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O114/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O134/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O154/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O174/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O194/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O214/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O234/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O254/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O274/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O294/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O314/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O334/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O354/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O374/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O394/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O414/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O434/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O454/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O474/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O494/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O514/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O534/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O554/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O574/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O594/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O614/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P34/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P54/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P74/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P94/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P114/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P134/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P154/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P174/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P194/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P214/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P234/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P254/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P274/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P294/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P314/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P334/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P354/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P374/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P394/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P414/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P434/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P454/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P474/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P494/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P514/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P534/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P554/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P574/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P594/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P614/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q34/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q54/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q74/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q94/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q114/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q134/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q154/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q174/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q194/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q214/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q234/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q254/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q274/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q294/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q314/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q334/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q354/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q374/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q394/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q414/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q434/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q454/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q474/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q494/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q514/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q534/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q554/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q574/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q594/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q614/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R34/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R54/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R74/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R94/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R114/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R134/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R154/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R174/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R194/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R214/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R234/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R254/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R274/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R294/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R314/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R334/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R354/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R374/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R394/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R414/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R434/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R454/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R474/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R494/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R514/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R534/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R554/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R574/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R594/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R614/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S34/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S54/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S74/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S94/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S114/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S134/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S154/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S174/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S194/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S214/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S234/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S254/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S274/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S294/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S314/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S334/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S354/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S374/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S394/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S414/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S434/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S454/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S474/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S494/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S514/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S534/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S554/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S574/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S594/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S614/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T34/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T54/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T74/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T94/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T114/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T134/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T154/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T174/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T194/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T214/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T234/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T254/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T274/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T294/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T314/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T334/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T354/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T374/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T394/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T414/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T434/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T454/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T474/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T494/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T514/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T534/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T554/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T574/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T594/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T614/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U34/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U54/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U74/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U94/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U114/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U134/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U154/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U174/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U194/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U214/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U234/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U254/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U274/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U294/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U314/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U334/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U354/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U374/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U394/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U414/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U434/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U454/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U474/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U494/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U514/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U534/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U554/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U574/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U594/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U614/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V34/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V54/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V74/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V94/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V114/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V134/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V154/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V174/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V194/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V214/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V234/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V254/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V274/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V294/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V314/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V334/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V354/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V374/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V394/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V414/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V434/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V454/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V474/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V494/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V514/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V534/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V554/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V574/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V594/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V614/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W34/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W54/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W74/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W94/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W114/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W134/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W154/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W174/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W194/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W214/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W234/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W254/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W274/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W294/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W314/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W334/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W354/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W374/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W394/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W414/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W434/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W454/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W474/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W494/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W514/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W534/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W554/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W574/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W594/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W614/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X34/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X54/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X74/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X94/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X114/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X134/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X154/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X174/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X194/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X214/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X234/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X254/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X274/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X294/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X314/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X334/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X354/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X374/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X394/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X414/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X434/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X454/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X474/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X494/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X514/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X534/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X554/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X574/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X594/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X614/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y34/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y54/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y74/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y94/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y114/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y134/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y154/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y174/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y194/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y214/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y234/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y254/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y274/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y294/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y314/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y334/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y354/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y374/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y394/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y414/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y434/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y454/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y474/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y494/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y514/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y534/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y554/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y574/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y594/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y614/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z34/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z54/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z74/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z94/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z114/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z134/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z154/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z174/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z194/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z214/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z234/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z254/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z274/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z294/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z314/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z334/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z354/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z374/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z394/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z414/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z434/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z454/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z474/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z494/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z514/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z534/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z554/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z574/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z594/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z614/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA34/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA54/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA74/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA94/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA114/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA134/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA154/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA174/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA194/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA214/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA234/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA254/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA274/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA294/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA314/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA334/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA354/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA374/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA394/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA414/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA434/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA454/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA474/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA494/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA514/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA534/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA554/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA574/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA594/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA614/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB34/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB54/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB74/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB94/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB114/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB134/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB154/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB174/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB194/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB214/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB234/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB254/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB274/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB294/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB314/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB334/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB354/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB374/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB394/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB414/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB434/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB454/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB474/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB494/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB514/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB534/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB554/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB574/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB594/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB614/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC34/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC54/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC74/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC94/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC114/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC134/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC154/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC174/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC194/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC214/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC234/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC254/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC274/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC294/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC314/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC334/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC354/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC374/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC394/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC414/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC434/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC454/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC474/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC494/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC514/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC534/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC554/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC574/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC594/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC614/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD34/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD54/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD74/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD94/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD114/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD134/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD154/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD174/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD194/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD214/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD234/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD254/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD274/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD294/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD314/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD334/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD354/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD374/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD394/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD414/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD434/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD454/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD474/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD494/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD514/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD534/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD554/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD574/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD594/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD614/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE34/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE54/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE74/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE94/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE114/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE134/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE154/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE174/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE194/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE214/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE234/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE254/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE274/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE294/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE314/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE334/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE354/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE374/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE394/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE414/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE434/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE454/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE474/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE494/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE514/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE534/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE554/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE574/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE594/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE614/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF34/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF54/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF74/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF94/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF114/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF134/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF154/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF174/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF194/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF214/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF234/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF254/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF274/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF294/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF314/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF334/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF354/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF374/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF394/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF414/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF434/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF454/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF474/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF494/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF514/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF534/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF554/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF574/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF594/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF614/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG34/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG54/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG74/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG94/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG114/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG134/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG154/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG174/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG194/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG214/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG234/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG254/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG274/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG294/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG314/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG334/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG354/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG374/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG394/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG414/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG434/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG454/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG474/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG494/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG514/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG534/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG554/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG574/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG594/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG614/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH34/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH54/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH74/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH94/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH114/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH134/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH154/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH174/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH194/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH214/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH234/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH254/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH274/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH294/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH314/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH334/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH354/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH374/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH394/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH414/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH434/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH454/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH474/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH494/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH514/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH534/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH554/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH574/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH594/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH614/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI34/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI54/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI74/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI94/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI114/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI134/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI154/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI174/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI194/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI214/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI234/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI254/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI274/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI294/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI314/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI334/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI354/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI374/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI394/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI414/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI434/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI454/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI474/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI494/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI514/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI534/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI554/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI574/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI594/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI614/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ34/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ54/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ74/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ94/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ114/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ134/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ154/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ174/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ194/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ214/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ234/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ254/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ274/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ294/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ314/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ334/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ354/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ374/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ394/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ414/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ434/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ454/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ474/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ494/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ514/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ534/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ554/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ574/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ594/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ614/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK34/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK54/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK74/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK94/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK114/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK134/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK154/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK174/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK194/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK214/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK234/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK254/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK274/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK294/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK314/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK334/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK354/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK374/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK394/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK414/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK434/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK454/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK474/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK494/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK514/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK534/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK554/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK574/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK594/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK614/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL34/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL54/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL74/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL94/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL114/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL134/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL154/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL174/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL194/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL214/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL234/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL254/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL274/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL294/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL314/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL334/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL354/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL374/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL394/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL414/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL434/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL454/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL474/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL494/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL514/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL534/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL554/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL574/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL594/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL614/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM34/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM54/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM74/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM94/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM114/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM134/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM154/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM174/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM194/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM214/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM234/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM254/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM274/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM294/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM314/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM334/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM354/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM374/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM394/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM414/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM434/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM454/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM474/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM494/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM514/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM534/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM554/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM574/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM594/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM614/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN34/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN54/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN74/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN94/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN114/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN134/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN154/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN174/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN194/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN214/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN234/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN254/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN274/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN294/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN314/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN334/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN354/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN374/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN394/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN414/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN434/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN454/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN474/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN494/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN514/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN534/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN554/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN574/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN594/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN614/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO34/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO54/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO74/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO94/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO114/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO134/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO154/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO174/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO194/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO214/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO234/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO254/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO274/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO294/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO314/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO334/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO354/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO374/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO394/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO414/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO434/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO454/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO474/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO494/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO514/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO534/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO554/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO574/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO594/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO614/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP34/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP54/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP74/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP94/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP114/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP134/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP154/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP174/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP194/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP214/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP234/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP254/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP274/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP294/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP314/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP334/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP354/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP374/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP394/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP414/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP434/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP454/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP474/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP494/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP514/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP534/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP554/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP574/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP594/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP614/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ34/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ54/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ74/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ94/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ114/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ134/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ154/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ174/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ194/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ214/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ234/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ254/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ274/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ294/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ314/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ334/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ354/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ374/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ394/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ414/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ434/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ454/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ474/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ494/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ514/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ534/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ554/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ574/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ594/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ614/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR34/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR54/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR74/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR94/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR114/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR134/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR154/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR174/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR194/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR214/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR234/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR254/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR274/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR294/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR314/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR334/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR354/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR374/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR394/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR414/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR434/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR454/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR474/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR494/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR514/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR534/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR554/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR574/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR594/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR614/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS34/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS54/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS74/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS94/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS114/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS134/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS154/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS174/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS194/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS214/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS234/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS254/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS274/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS294/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS314/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS334/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS354/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS374/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS394/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS414/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS434/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS454/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS474/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS494/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS514/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS534/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS554/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS574/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS594/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS614/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT34/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT54/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT74/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT94/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT114/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT134/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT154/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT174/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT194/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT214/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT234/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT254/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT274/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT294/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT314/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT334/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT354/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT374/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT394/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT414/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT434/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT454/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT474/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT494/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT514/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT534/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT554/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT574/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT594/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT614/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU34/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU54/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU74/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU94/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU114/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU134/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU154/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU174/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU194/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU214/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU234/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU254/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU274/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU294/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU314/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU334/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU354/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU374/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU394/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU414/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU434/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU454/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU474/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU494/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU514/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU534/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU554/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU574/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU594/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU614/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV34/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV54/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV74/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV94/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV114/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV134/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV154/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV174/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV194/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV214/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV234/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV254/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV274/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV294/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV314/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV334/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV354/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV374/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV394/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV414/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV434/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV454/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV474/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV494/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV514/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV534/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV554/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV574/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV594/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV614/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW34/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW54/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW74/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW94/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW114/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW134/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW154/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW174/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW194/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW214/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW234/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW254/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW274/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW294/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW314/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW334/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW354/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW374/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW394/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW414/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW434/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW454/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW474/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW494/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW514/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW534/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW554/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW574/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW594/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW614/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX34/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX54/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX74/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX94/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX114/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX134/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX154/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX174/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX194/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX214/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX234/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX254/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX274/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX294/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX314/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX334/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX354/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX374/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX394/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX414/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX434/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX454/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX474/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX494/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX514/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX534/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX554/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX574/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX594/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX614/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY34/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY54/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY74/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY94/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY114/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY134/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY154/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY174/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY194/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY214/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY234/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY254/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY274/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY294/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY314/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY334/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY354/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY374/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY394/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY414/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY434/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY454/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY474/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY494/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY514/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY534/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY554/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY574/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY594/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY614/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ34/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ54/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ74/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ94/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ114/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ134/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ154/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ174/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ194/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ214/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ234/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ254/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ274/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ294/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ314/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ334/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ354/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ374/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ394/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ414/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ434/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ454/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ474/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ494/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ514/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ534/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ554/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ574/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ594/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ614/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,12,0]
[{"$f":"+SummaryProjects!A15","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C35/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C55/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C75/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C95/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C115/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C135/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C155/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C175/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C195/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C215/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C235/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C255/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C275/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C295/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C315/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C335/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C355/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C375/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C395/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C415/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C435/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C455/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C475/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C495/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C515/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C535/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C555/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C575/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C595/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C615/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D35/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D55/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D75/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D95/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D115/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D135/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D155/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D175/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D195/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D215/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D235/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D255/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D275/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D295/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D315/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D335/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D355/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D375/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D395/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D415/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D435/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D455/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D475/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D495/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D515/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D535/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D555/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D575/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D595/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D615/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E35/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E55/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E75/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E95/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E115/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E135/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E155/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E175/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E195/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E215/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E235/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E255/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E275/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E295/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E315/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E335/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E355/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E375/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E395/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E415/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E435/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E455/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E475/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E495/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E515/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E535/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E555/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E575/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E595/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E615/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F35/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F55/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F75/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F95/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F115/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F135/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F155/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F175/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F195/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F215/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F235/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F255/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F275/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F295/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F315/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F335/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F355/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F375/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F395/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F415/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F435/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F455/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F475/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F495/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F515/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F535/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F555/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F575/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F595/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F615/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G35/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G55/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G75/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G95/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G115/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G135/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G155/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G175/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G195/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G215/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G235/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G255/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G275/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G295/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G315/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G335/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G355/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G375/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G395/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G415/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G435/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G455/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G475/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G495/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G515/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G535/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G555/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G575/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G595/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G615/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H35/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H55/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H75/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H95/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H115/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H135/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H155/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H175/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H195/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H215/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H235/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H255/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H275/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H295/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H315/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H335/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H355/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H375/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H395/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H415/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H435/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H455/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H475/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H495/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H515/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H535/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H555/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H575/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H595/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H615/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I35/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I55/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I75/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I95/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I115/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I135/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I155/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I175/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I195/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I215/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I235/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I255/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I275/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I295/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I315/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I335/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I355/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I375/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I395/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I415/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I435/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I455/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I475/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I495/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I515/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I535/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I555/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I575/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I595/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I615/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J35/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J55/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J75/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J95/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J115/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J135/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J155/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J175/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J195/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J215/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J235/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J255/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J275/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J295/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J315/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J335/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J355/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J375/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J395/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J415/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J435/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J455/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J475/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J495/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J515/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J535/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J555/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J575/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J595/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J615/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K35/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K55/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K75/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K95/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K115/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K135/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K155/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K175/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K195/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K215/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K235/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K255/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K275/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K295/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K315/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K335/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K355/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K375/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K395/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K415/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K435/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K455/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K475/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K495/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K515/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K535/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K555/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K575/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K595/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K615/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L35/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L55/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L75/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L95/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L115/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L135/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L155/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L175/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L195/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L215/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L235/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L255/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L275/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L295/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L315/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L335/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L355/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L375/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L395/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L415/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L435/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L455/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L475/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L495/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L515/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L535/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L555/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L575/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L595/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L615/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M35/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M55/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M75/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M95/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M115/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M135/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M155/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M175/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M195/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M215/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M235/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M255/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M275/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M295/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M315/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M335/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M355/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M375/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M395/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M415/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M435/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M455/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M475/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M495/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M515/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M535/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M555/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M575/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M595/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M615/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N35/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N55/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N75/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N95/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N115/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N135/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N155/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N175/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N195/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N215/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N235/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N255/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N275/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N295/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N315/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N335/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N355/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N375/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N395/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N415/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N435/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N455/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N475/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N495/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N515/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N535/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N555/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N575/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N595/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N615/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O35/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O55/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O75/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O95/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O115/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O135/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O155/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O175/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O195/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O215/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O235/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O255/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O275/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O295/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O315/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O335/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O355/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O375/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O395/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O415/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O435/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O455/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O475/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O495/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O515/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O535/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O555/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O575/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O595/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O615/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P35/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P55/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P75/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P95/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P115/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P135/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P155/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P175/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P195/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P215/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P235/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P255/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P275/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P295/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P315/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P335/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P355/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P375/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P395/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P415/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P435/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P455/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P475/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P495/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P515/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P535/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P555/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P575/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P595/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P615/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q35/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q55/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q75/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q95/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q115/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q135/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q155/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q175/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q195/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q215/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q235/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q255/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q275/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q295/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q315/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q335/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q355/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q375/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q395/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q415/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q435/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q455/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q475/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q495/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q515/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q535/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q555/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q575/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q595/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q615/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R35/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R55/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R75/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R95/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R115/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R135/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R155/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R175/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R195/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R215/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R235/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R255/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R275/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R295/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R315/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R335/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R355/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R375/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R395/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R415/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R435/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R455/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R475/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R495/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R515/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R535/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R555/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R575/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R595/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R615/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S35/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S55/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S75/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S95/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S115/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S135/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S155/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S175/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S195/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S215/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S235/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S255/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S275/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S295/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S315/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S335/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S355/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S375/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S395/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S415/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S435/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S455/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S475/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S495/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S515/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S535/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S555/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S575/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S595/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S615/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T35/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T55/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T75/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T95/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T115/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T135/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T155/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T175/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T195/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T215/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T235/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T255/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T275/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T295/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T315/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T335/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T355/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T375/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T395/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T415/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T435/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T455/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T475/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T495/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T515/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T535/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T555/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T575/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T595/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T615/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U35/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U55/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U75/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U95/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U115/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U135/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U155/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U175/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U195/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U215/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U235/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U255/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U275/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U295/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U315/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U335/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U355/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U375/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U395/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U415/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U435/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U455/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U475/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U495/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U515/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U535/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U555/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U575/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U595/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U615/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V35/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V55/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V75/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V95/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V115/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V135/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V155/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V175/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V195/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V215/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V235/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V255/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V275/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V295/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V315/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V335/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V355/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V375/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V395/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V415/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V435/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V455/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V475/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V495/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V515/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V535/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V555/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V575/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V595/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V615/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W35/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W55/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W75/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W95/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W115/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W135/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W155/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W175/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W195/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W215/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W235/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W255/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W275/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W295/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W315/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W335/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W355/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W375/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W395/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W415/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W435/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W455/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W475/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W495/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W515/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W535/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W555/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W575/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W595/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W615/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X35/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X55/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X75/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X95/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X115/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X135/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X155/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X175/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X195/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X215/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X235/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X255/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X275/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X295/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X315/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X335/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X355/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X375/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X395/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X415/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X435/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X455/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X475/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X495/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X515/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X535/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X555/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X575/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X595/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X615/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y35/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y55/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y75/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y95/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y115/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y135/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y155/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y175/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y195/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y215/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y235/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y255/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y275/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y295/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y315/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y335/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y355/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y375/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y395/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y415/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y435/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y455/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y475/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y495/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y515/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y535/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y555/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y575/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y595/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y615/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z35/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z55/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z75/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z95/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z115/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z135/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z155/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z175/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z195/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z215/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z235/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z255/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z275/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z295/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z315/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z335/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z355/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z375/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z395/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z415/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z435/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z455/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z475/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z495/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z515/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z535/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z555/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z575/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z595/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z615/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA35/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA55/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA75/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA95/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA115/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA135/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA155/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA175/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA195/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA215/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA235/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA255/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA275/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA295/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA315/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA335/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA355/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA375/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA395/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA415/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA435/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA455/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA475/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA495/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA515/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA535/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA555/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA575/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA595/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA615/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB35/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB55/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB75/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB95/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB115/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB135/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB155/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB175/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB195/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB215/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB235/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB255/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB275/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB295/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB315/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB335/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB355/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB375/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB395/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB415/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB435/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB455/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB475/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB495/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB515/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB535/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB555/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB575/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB595/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB615/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC35/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC55/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC75/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC95/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC115/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC135/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC155/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC175/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC195/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC215/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC235/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC255/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC275/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC295/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC315/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC335/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC355/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC375/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC395/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC415/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC435/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC455/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC475/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC495/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC515/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC535/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC555/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC575/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC595/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC615/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD35/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD55/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD75/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD95/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD115/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD135/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD155/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD175/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD195/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD215/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD235/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD255/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD275/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD295/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD315/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD335/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD355/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD375/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD395/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD415/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD435/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD455/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD475/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD495/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD515/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD535/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD555/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD575/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD595/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD615/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE35/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE55/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE75/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE95/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE115/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE135/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE155/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE175/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE195/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE215/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE235/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE255/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE275/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE295/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE315/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE335/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE355/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE375/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE395/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE415/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE435/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE455/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE475/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE495/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE515/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE535/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE555/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE575/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE595/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE615/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF35/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF55/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF75/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF95/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF115/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF135/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF155/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF175/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF195/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF215/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF235/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF255/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF275/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF295/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF315/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF335/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF355/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF375/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF395/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF415/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF435/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF455/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF475/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF495/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF515/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF535/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF555/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF575/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF595/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF615/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG35/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG55/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG75/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG95/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG115/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG135/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG155/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG175/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG195/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG215/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG235/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG255/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG275/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG295/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG315/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG335/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG355/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG375/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG395/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG415/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG435/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG455/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG475/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG495/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG515/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG535/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG555/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG575/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG595/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG615/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH35/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH55/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH75/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH95/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH115/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH135/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH155/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH175/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH195/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH215/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH235/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH255/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH275/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH295/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH315/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH335/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH355/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH375/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH395/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH415/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH435/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH455/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH475/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH495/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH515/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH535/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH555/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH575/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH595/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH615/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI35/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI55/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI75/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI95/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI115/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI135/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI155/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI175/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI195/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI215/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI235/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI255/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI275/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI295/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI315/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI335/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI355/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI375/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI395/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI415/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI435/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI455/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI475/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI495/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI515/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI535/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI555/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI575/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI595/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI615/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ35/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ55/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ75/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ95/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ115/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ135/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ155/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ175/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ195/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ215/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ235/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ255/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ275/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ295/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ315/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ335/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ355/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ375/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ395/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ415/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ435/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ455/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ475/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ495/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ515/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ535/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ555/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ575/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ595/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ615/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK35/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK55/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK75/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK95/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK115/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK135/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK155/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK175/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK195/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK215/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK235/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK255/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK275/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK295/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK315/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK335/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK355/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK375/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK395/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK415/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK435/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK455/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK475/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK495/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK515/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK535/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK555/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK575/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK595/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK615/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL35/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL55/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL75/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL95/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL115/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL135/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL155/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL175/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL195/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL215/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL235/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL255/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL275/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL295/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL315/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL335/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL355/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL375/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL395/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL415/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL435/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL455/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL475/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL495/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL515/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL535/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL555/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL575/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL595/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL615/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM35/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM55/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM75/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM95/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM115/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM135/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM155/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM175/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM195/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM215/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM235/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM255/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM275/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM295/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM315/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM335/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM355/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM375/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM395/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM415/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM435/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM455/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM475/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM495/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM515/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM535/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM555/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM575/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM595/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM615/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN35/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN55/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN75/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN95/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN115/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN135/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN155/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN175/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN195/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN215/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN235/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN255/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN275/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN295/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN315/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN335/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN355/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN375/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN395/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN415/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN435/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN455/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN475/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN495/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN515/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN535/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN555/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN575/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN595/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN615/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO35/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO55/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO75/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO95/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO115/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO135/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO155/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO175/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO195/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO215/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO235/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO255/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO275/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO295/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO315/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO335/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO355/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO375/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO395/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO415/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO435/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO455/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO475/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO495/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO515/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO535/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO555/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO575/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO595/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO615/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP35/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP55/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP75/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP95/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP115/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP135/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP155/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP175/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP195/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP215/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP235/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP255/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP275/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP295/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP315/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP335/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP355/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP375/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP395/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP415/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP435/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP455/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP475/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP495/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP515/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP535/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP555/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP575/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP595/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP615/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ35/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ55/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ75/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ95/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ115/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ135/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ155/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ175/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ195/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ215/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ235/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ255/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ275/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ295/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ315/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ335/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ355/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ375/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ395/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ415/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ435/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ455/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ475/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ495/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ515/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ535/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ555/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ575/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ595/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ615/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR35/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR55/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR75/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR95/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR115/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR135/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR155/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR175/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR195/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR215/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR235/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR255/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR275/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR295/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR315/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR335/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR355/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR375/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR395/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR415/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR435/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR455/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR475/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR495/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR515/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR535/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR555/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR575/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR595/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR615/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS35/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS55/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS75/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS95/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS115/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS135/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS155/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS175/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS195/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS215/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS235/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS255/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS275/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS295/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS315/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS335/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS355/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS375/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS395/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS415/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS435/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS455/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS475/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS495/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS515/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS535/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS555/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS575/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS595/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS615/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT35/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT55/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT75/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT95/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT115/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT135/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT155/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT175/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT195/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT215/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT235/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT255/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT275/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT295/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT315/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT335/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT355/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT375/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT395/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT415/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT435/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT455/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT475/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT495/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT515/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT535/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT555/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT575/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT595/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT615/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU35/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU55/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU75/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU95/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU115/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU135/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU155/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU175/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU195/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU215/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU235/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU255/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU275/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU295/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU315/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU335/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU355/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU375/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU395/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU415/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU435/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU455/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU475/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU495/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU515/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU535/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU555/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU575/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU595/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU615/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV35/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV55/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV75/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV95/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV115/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV135/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV155/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV175/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV195/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV215/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV235/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV255/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV275/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV295/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV315/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV335/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV355/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV375/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV395/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV415/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV435/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV455/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV475/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV495/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV515/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV535/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV555/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV575/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV595/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV615/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW35/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW55/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW75/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW95/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW115/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW135/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW155/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW175/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW195/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW215/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW235/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW255/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW275/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW295/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW315/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW335/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW355/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW375/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW395/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW415/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW435/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW455/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW475/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW495/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW515/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW535/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW555/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW575/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW595/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW615/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX35/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX55/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX75/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX95/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX115/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX135/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX155/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX175/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX195/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX215/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX235/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX255/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX275/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX295/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX315/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX335/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX355/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX375/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX395/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX415/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX435/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX455/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX475/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX495/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX515/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX535/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX555/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX575/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX595/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX615/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY35/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY55/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY75/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY95/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY115/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY135/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY155/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY175/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY195/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY215/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY235/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY255/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY275/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY295/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY315/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY335/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY355/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY375/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY395/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY415/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY435/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY455/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY475/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY495/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY515/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY535/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY555/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY575/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY595/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY615/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ35/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ55/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ75/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ95/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ115/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ135/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ155/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ175/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ195/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ215/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ235/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ255/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ275/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ295/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ315/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ335/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ355/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ375/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ395/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ415/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ435/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ455/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ475/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ495/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ515/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ535/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ555/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ575/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ595/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ615/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,13,0]
[{"$f":"+SummaryProjects!A16","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C36/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C56/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C76/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C96/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C116/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C136/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C156/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C176/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C196/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C216/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C236/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C256/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C276/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C296/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C316/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C336/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C356/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C376/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C396/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C416/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C436/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C456/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C476/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C496/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C516/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C536/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C556/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C576/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C596/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C616/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D36/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D56/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D76/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D96/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D116/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D136/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D156/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D176/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D196/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D216/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D236/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D256/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D276/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D296/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D316/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D336/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D356/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D376/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D396/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D416/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D436/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D456/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D476/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D496/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D516/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D536/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D556/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D576/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D596/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D616/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E36/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E56/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E76/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E96/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E116/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E136/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E156/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E176/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E196/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E216/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E236/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E256/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E276/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E296/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E316/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E336/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E356/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E376/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E396/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E416/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E436/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E456/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E476/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E496/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E516/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E536/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E556/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E576/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E596/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E616/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F36/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F56/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F76/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F96/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F116/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F136/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F156/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F176/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F196/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F216/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F236/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F256/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F276/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F296/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F316/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F336/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F356/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F376/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F396/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F416/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F436/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F456/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F476/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F496/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F516/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F536/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F556/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F576/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F596/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F616/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G36/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G56/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G76/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G96/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G116/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G136/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G156/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G176/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G196/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G216/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G236/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G256/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G276/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G296/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G316/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G336/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G356/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G376/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G396/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G416/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G436/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G456/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G476/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G496/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G516/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G536/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G556/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G576/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G596/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G616/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H36/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H56/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H76/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H96/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H116/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H136/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H156/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H176/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H196/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H216/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H236/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H256/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H276/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H296/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H316/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H336/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H356/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H376/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H396/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H416/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H436/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H456/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H476/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H496/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H516/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H536/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H556/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H576/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H596/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H616/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I36/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I56/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I76/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I96/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I116/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I136/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I156/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I176/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I196/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I216/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I236/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I256/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I276/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I296/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I316/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I336/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I356/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I376/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I396/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I416/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I436/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I456/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I476/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I496/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I516/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I536/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I556/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I576/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I596/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I616/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J36/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J56/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J76/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J96/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J116/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J136/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J156/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J176/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J196/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J216/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J236/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J256/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J276/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J296/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J316/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J336/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J356/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J376/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J396/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J416/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J436/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J456/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J476/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J496/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J516/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J536/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J556/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J576/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J596/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J616/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K36/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K56/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K76/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K96/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K116/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K136/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K156/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K176/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K196/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K216/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K236/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K256/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K276/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K296/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K316/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K336/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K356/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K376/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K396/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K416/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K436/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K456/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K476/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K496/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K516/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K536/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K556/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K576/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K596/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K616/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L36/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L56/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L76/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L96/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L116/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L136/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L156/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L176/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L196/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L216/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L236/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L256/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L276/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L296/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L316/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L336/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L356/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L376/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L396/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L416/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L436/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L456/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L476/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L496/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L516/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L536/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L556/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L576/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L596/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L616/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M36/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M56/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M76/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M96/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M116/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M136/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M156/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M176/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M196/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M216/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M236/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M256/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M276/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M296/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M316/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M336/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M356/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M376/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M396/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M416/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M436/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M456/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M476/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M496/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M516/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M536/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M556/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M576/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M596/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M616/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N36/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N56/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N76/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N96/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N116/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N136/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N156/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N176/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N196/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N216/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N236/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N256/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N276/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N296/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N316/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N336/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N356/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N376/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N396/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N416/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N436/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N456/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N476/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N496/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N516/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N536/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N556/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N576/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N596/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N616/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O36/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O56/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O76/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O96/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O116/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O136/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O156/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O176/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O196/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O216/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O236/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O256/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O276/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O296/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O316/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O336/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O356/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O376/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O396/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O416/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O436/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O456/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O476/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O496/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O516/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O536/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O556/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O576/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O596/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O616/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P36/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P56/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P76/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P96/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P116/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P136/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P156/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P176/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P196/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P216/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P236/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P256/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P276/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P296/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P316/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P336/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P356/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P376/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P396/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P416/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P436/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P456/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P476/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P496/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P516/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P536/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P556/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P576/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P596/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P616/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q36/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q56/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q76/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q96/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q116/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q136/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q156/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q176/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q196/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q216/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q236/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q256/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q276/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q296/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q316/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q336/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q356/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q376/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q396/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q416/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q436/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q456/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q476/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q496/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q516/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q536/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q556/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q576/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q596/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q616/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R36/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R56/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R76/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R96/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R116/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R136/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R156/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R176/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R196/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R216/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R236/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R256/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R276/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R296/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R316/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R336/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R356/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R376/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R396/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R416/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R436/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R456/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R476/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R496/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R516/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R536/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R556/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R576/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R596/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R616/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S36/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S56/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S76/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S96/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S116/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S136/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S156/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S176/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S196/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S216/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S236/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S256/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S276/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S296/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S316/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S336/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S356/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S376/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S396/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S416/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S436/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S456/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S476/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S496/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S516/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S536/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S556/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S576/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S596/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S616/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T36/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T56/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T76/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T96/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T116/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T136/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T156/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T176/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T196/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T216/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T236/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T256/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T276/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T296/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T316/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T336/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T356/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T376/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T396/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T416/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T436/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T456/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T476/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T496/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T516/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T536/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T556/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T576/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T596/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T616/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U36/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U56/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U76/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U96/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U116/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U136/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U156/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U176/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U196/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U216/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U236/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U256/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U276/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U296/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U316/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U336/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U356/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U376/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U396/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U416/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U436/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U456/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U476/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U496/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U516/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U536/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U556/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U576/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U596/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U616/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V36/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V56/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V76/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V96/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V116/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V136/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V156/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V176/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V196/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V216/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V236/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V256/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V276/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V296/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V316/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V336/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V356/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V376/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V396/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V416/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V436/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V456/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V476/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V496/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V516/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V536/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V556/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V576/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V596/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V616/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W36/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W56/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W76/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W96/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W116/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W136/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W156/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W176/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W196/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W216/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W236/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W256/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W276/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W296/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W316/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W336/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W356/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W376/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W396/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W416/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W436/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W456/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W476/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W496/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W516/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W536/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W556/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W576/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W596/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W616/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X36/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X56/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X76/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X96/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X116/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X136/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X156/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X176/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X196/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X216/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X236/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X256/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X276/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X296/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X316/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X336/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X356/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X376/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X396/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X416/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X436/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X456/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X476/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X496/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X516/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X536/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X556/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X576/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X596/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X616/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y36/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y56/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y76/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y96/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y116/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y136/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y156/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y176/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y196/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y216/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y236/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y256/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y276/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y296/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y316/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y336/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y356/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y376/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y396/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y416/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y436/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y456/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y476/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y496/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y516/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y536/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y556/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y576/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y596/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y616/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z36/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z56/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z76/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z96/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z116/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z136/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z156/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z176/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z196/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z216/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z236/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z256/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z276/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z296/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z316/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z336/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z356/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z376/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z396/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z416/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z436/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z456/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z476/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z496/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z516/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z536/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z556/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z576/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z596/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z616/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA36/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA56/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA76/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA96/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA116/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA136/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA156/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA176/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA196/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA216/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA236/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA256/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA276/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA296/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA316/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA336/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA356/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA376/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA396/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA416/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA436/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA456/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA476/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA496/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA516/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA536/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA556/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA576/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA596/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA616/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB36/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB56/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB76/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB96/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB116/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB136/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB156/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB176/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB196/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB216/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB236/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB256/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB276/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB296/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB316/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB336/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB356/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB376/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB396/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB416/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB436/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB456/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB476/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB496/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB516/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB536/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB556/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB576/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB596/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB616/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC36/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC56/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC76/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC96/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC116/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC136/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC156/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC176/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC196/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC216/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC236/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC256/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC276/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC296/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC316/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC336/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC356/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC376/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC396/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC416/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC436/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC456/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC476/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC496/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC516/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC536/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC556/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC576/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC596/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC616/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD36/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD56/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD76/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD96/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD116/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD136/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD156/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD176/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD196/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD216/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD236/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD256/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD276/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD296/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD316/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD336/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD356/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD376/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD396/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD416/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD436/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD456/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD476/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD496/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD516/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD536/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD556/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD576/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD596/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD616/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE36/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE56/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE76/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE96/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE116/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE136/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE156/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE176/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE196/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE216/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE236/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE256/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE276/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE296/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE316/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE336/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE356/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE376/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE396/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE416/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE436/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE456/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE476/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE496/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE516/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE536/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE556/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE576/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE596/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE616/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF36/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF56/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF76/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF96/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF116/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF136/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF156/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF176/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF196/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF216/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF236/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF256/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF276/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF296/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF316/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF336/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF356/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF376/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF396/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF416/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF436/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF456/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF476/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF496/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF516/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF536/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF556/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF576/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF596/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF616/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG36/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG56/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG76/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG96/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG116/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG136/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG156/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG176/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG196/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG216/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG236/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG256/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG276/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG296/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG316/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG336/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG356/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG376/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG396/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG416/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG436/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG456/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG476/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG496/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG516/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG536/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG556/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG576/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG596/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG616/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH36/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH56/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH76/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH96/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH116/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH136/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH156/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH176/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH196/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH216/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH236/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH256/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH276/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH296/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH316/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH336/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH356/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH376/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH396/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH416/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH436/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH456/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH476/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH496/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH516/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH536/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH556/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH576/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH596/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH616/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI36/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI56/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI76/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI96/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI116/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI136/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI156/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI176/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI196/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI216/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI236/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI256/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI276/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI296/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI316/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI336/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI356/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI376/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI396/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI416/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI436/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI456/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI476/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI496/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI516/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI536/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI556/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI576/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI596/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI616/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ36/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ56/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ76/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ96/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ116/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ136/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ156/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ176/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ196/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ216/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ236/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ256/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ276/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ296/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ316/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ336/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ356/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ376/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ396/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ416/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ436/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ456/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ476/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ496/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ516/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ536/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ556/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ576/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ596/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ616/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK36/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK56/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK76/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK96/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK116/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK136/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK156/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK176/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK196/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK216/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK236/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK256/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK276/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK296/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK316/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK336/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK356/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK376/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK396/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK416/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK436/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK456/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK476/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK496/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK516/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK536/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK556/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK576/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK596/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK616/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL36/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL56/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL76/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL96/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL116/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL136/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL156/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL176/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL196/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL216/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL236/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL256/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL276/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL296/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL316/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL336/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL356/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL376/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL396/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL416/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL436/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL456/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL476/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL496/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL516/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL536/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL556/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL576/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL596/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL616/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM36/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM56/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM76/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM96/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM116/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM136/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM156/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM176/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM196/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM216/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM236/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM256/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM276/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM296/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM316/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM336/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM356/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM376/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM396/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM416/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM436/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM456/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM476/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM496/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM516/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM536/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM556/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM576/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM596/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM616/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN36/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN56/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN76/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN96/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN116/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN136/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN156/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN176/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN196/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN216/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN236/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN256/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN276/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN296/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN316/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN336/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN356/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN376/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN396/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN416/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN436/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN456/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN476/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN496/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN516/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN536/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN556/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN576/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN596/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN616/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO36/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO56/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO76/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO96/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO116/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO136/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO156/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO176/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO196/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO216/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO236/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO256/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO276/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO296/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO316/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO336/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO356/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO376/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO396/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO416/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO436/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO456/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO476/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO496/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO516/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO536/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO556/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO576/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO596/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO616/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP36/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP56/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP76/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP96/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP116/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP136/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP156/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP176/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP196/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP216/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP236/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP256/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP276/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP296/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP316/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP336/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP356/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP376/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP396/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP416/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP436/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP456/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP476/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP496/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP516/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP536/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP556/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP576/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP596/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP616/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ36/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ56/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ76/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ96/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ116/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ136/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ156/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ176/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ196/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ216/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ236/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ256/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ276/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ296/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ316/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ336/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ356/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ376/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ396/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ416/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ436/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ456/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ476/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ496/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ516/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ536/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ556/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ576/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ596/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ616/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR36/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR56/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR76/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR96/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR116/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR136/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR156/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR176/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR196/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR216/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR236/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR256/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR276/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR296/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR316/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR336/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR356/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR376/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR396/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR416/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR436/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR456/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR476/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR496/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR516/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR536/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR556/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR576/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR596/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR616/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS36/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS56/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS76/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS96/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS116/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS136/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS156/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS176/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS196/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS216/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS236/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS256/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS276/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS296/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS316/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS336/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS356/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS376/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS396/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS416/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS436/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS456/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS476/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS496/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS516/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS536/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS556/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS576/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS596/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS616/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT36/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT56/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT76/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT96/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT116/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT136/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT156/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT176/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT196/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT216/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT236/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT256/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT276/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT296/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT316/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT336/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT356/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT376/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT396/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT416/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT436/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT456/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT476/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT496/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT516/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT536/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT556/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT576/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT596/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT616/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU36/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU56/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU76/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU96/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU116/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU136/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU156/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU176/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU196/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU216/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU236/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU256/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU276/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU296/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU316/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU336/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU356/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU376/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU396/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU416/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU436/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU456/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU476/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU496/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU516/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU536/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU556/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU576/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU596/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU616/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV36/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV56/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV76/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV96/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV116/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV136/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV156/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV176/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV196/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV216/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV236/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV256/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV276/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV296/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV316/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV336/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV356/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV376/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV396/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV416/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV436/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV456/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV476/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV496/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV516/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV536/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV556/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV576/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV596/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV616/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW36/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW56/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW76/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW96/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW116/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW136/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW156/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW176/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW196/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW216/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW236/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW256/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW276/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW296/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW316/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW336/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW356/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW376/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW396/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW416/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW436/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW456/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW476/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW496/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW516/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW536/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW556/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW576/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW596/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW616/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX36/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX56/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX76/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX96/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX116/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX136/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX156/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX176/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX196/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX216/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX236/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX256/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX276/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX296/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX316/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX336/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX356/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX376/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX396/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX416/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX436/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX456/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX476/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX496/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX516/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX536/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX556/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX576/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX596/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX616/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY36/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY56/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY76/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY96/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY116/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY136/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY156/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY176/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY196/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY216/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY236/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY256/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY276/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY296/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY316/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY336/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY356/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY376/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY396/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY416/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY436/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY456/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY476/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY496/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY516/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY536/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY556/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY576/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY596/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY616/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ36/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ56/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ76/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ96/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ116/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ136/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ156/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ176/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ196/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ216/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ236/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ256/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ276/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ296/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ316/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ336/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ356/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ376/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ396/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ416/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ436/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ456/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ476/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ496/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ516/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ536/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ556/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ576/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ596/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ616/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,14,0]
[{"$f":"+SummaryProjects!A17","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C37/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C57/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C77/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C97/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C117/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C137/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C157/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C177/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C197/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C217/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C237/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C257/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C277/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C297/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C317/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C337/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C357/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C377/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C397/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C417/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C437/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C457/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C477/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C497/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C517/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C537/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C557/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C577/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C597/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C617/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D37/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D57/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D77/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D97/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D117/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D137/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D157/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D177/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D197/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D217/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D237/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D257/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D277/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D297/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D317/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D337/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D357/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D377/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D397/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D417/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D437/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D457/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D477/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D497/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D517/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D537/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D557/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D577/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D597/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D617/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E37/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E57/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E77/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E97/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E117/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E137/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E157/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E177/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E197/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E217/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E237/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E257/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E277/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E297/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E317/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E337/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E357/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E377/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E397/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E417/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E437/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E457/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E477/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E497/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E517/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E537/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E557/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E577/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E597/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E617/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F37/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F57/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F77/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F97/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F117/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F137/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F157/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F177/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F197/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F217/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F237/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F257/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F277/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F297/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F317/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F337/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F357/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F377/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F397/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F417/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F437/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F457/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F477/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F497/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F517/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F537/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F557/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F577/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F597/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F617/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G37/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G57/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G77/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G97/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G117/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G137/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G157/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G177/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G197/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G217/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G237/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G257/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G277/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G297/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G317/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G337/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G357/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G377/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G397/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G417/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G437/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G457/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G477/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G497/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G517/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G537/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G557/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G577/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G597/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G617/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H37/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H57/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H77/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H97/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H117/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H137/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H157/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H177/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H197/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H217/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H237/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H257/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H277/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H297/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H317/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H337/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H357/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H377/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H397/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H417/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H437/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H457/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H477/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H497/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H517/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H537/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H557/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H577/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H597/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H617/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I37/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I57/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I77/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I97/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I117/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I137/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I157/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I177/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I197/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I217/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I237/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I257/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I277/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I297/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I317/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I337/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I357/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I377/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I397/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I417/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I437/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I457/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I477/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I497/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I517/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I537/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I557/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I577/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I597/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I617/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J37/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J57/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J77/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J97/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J117/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J137/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J157/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J177/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J197/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J217/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J237/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J257/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J277/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J297/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J317/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J337/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J357/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J377/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J397/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J417/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J437/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J457/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J477/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J497/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J517/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J537/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J557/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J577/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J597/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J617/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K37/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K57/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K77/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K97/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K117/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K137/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K157/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K177/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K197/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K217/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K237/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K257/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K277/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K297/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K317/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K337/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K357/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K377/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K397/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K417/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K437/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K457/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K477/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K497/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K517/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K537/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K557/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K577/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K597/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K617/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L37/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L57/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L77/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L97/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L117/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L137/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L157/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L177/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L197/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L217/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L237/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L257/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L277/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L297/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L317/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L337/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L357/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L377/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L397/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L417/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L437/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L457/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L477/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L497/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L517/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L537/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L557/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L577/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L597/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L617/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M37/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M57/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M77/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M97/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M117/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M137/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M157/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M177/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M197/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M217/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M237/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M257/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M277/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M297/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M317/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M337/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M357/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M377/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M397/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M417/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M437/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M457/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M477/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M497/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M517/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M537/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M557/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M577/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M597/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M617/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N37/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N57/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N77/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N97/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N117/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N137/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N157/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N177/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N197/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N217/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N237/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N257/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N277/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N297/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N317/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N337/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N357/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N377/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N397/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N417/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N437/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N457/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N477/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N497/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N517/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N537/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N557/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N577/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N597/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N617/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O37/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O57/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O77/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O97/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O117/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O137/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O157/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O177/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O197/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O217/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O237/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O257/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O277/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O297/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O317/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O337/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O357/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O377/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O397/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O417/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O437/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O457/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O477/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O497/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O517/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O537/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O557/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O577/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O597/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O617/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P37/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P57/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P77/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P97/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P117/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P137/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P157/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P177/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P197/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P217/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P237/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P257/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P277/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P297/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P317/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P337/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P357/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P377/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P397/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P417/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P437/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P457/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P477/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P497/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P517/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P537/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P557/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P577/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P597/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P617/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q37/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q57/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q77/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q97/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q117/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q137/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q157/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q177/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q197/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q217/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q237/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q257/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q277/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q297/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q317/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q337/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q357/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q377/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q397/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q417/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q437/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q457/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q477/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q497/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q517/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q537/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q557/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q577/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q597/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q617/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R37/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R57/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R77/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R97/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R117/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R137/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R157/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R177/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R197/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R217/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R237/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R257/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R277/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R297/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R317/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R337/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R357/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R377/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R397/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R417/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R437/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R457/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R477/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R497/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R517/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R537/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R557/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R577/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R597/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R617/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S37/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S57/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S77/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S97/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S117/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S137/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S157/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S177/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S197/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S217/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S237/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S257/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S277/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S297/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S317/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S337/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S357/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S377/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S397/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S417/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S437/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S457/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S477/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S497/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S517/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S537/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S557/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S577/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S597/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S617/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T37/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T57/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T77/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T97/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T117/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T137/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T157/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T177/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T197/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T217/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T237/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T257/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T277/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T297/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T317/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T337/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T357/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T377/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T397/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T417/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T437/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T457/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T477/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T497/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T517/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T537/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T557/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T577/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T597/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T617/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U37/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U57/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U77/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U97/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U117/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U137/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U157/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U177/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U197/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U217/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U237/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U257/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U277/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U297/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U317/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U337/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U357/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U377/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U397/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U417/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U437/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U457/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U477/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U497/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U517/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U537/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U557/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U577/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U597/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U617/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V37/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V57/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V77/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V97/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V117/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V137/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V157/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V177/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V197/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V217/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V237/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V257/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V277/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V297/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V317/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V337/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V357/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V377/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V397/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V417/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V437/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V457/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V477/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V497/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V517/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V537/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V557/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V577/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V597/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V617/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W37/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W57/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W77/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W97/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W117/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W137/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W157/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W177/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W197/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W217/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W237/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W257/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W277/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W297/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W317/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W337/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W357/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W377/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W397/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W417/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W437/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W457/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W477/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W497/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W517/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W537/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W557/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W577/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W597/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W617/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X37/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X57/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X77/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X97/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X117/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X137/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X157/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X177/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X197/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X217/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X237/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X257/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X277/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X297/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X317/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X337/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X357/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X377/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X397/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X417/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X437/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X457/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X477/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X497/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X517/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X537/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X557/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X577/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X597/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X617/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y37/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y57/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y77/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y97/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y117/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y137/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y157/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y177/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y197/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y217/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y237/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y257/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y277/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y297/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y317/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y337/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y357/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y377/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y397/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y417/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y437/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y457/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y477/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y497/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y517/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y537/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y557/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y577/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y597/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y617/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z37/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z57/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z77/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z97/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z117/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z137/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z157/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z177/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z197/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z217/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z237/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z257/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z277/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z297/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z317/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z337/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z357/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z377/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z397/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z417/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z437/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z457/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z477/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z497/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z517/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z537/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z557/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z577/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z597/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z617/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA37/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA57/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA77/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA97/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA117/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA137/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA157/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA177/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA197/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA217/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA237/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA257/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA277/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA297/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA317/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA337/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA357/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA377/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA397/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA417/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA437/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA457/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA477/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA497/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA517/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA537/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA557/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA577/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA597/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA617/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB37/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB57/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB77/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB97/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB117/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB137/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB157/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB177/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB197/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB217/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB237/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB257/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB277/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB297/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB317/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB337/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB357/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB377/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB397/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB417/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB437/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB457/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB477/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB497/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB517/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB537/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB557/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB577/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB597/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB617/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC37/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC57/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC77/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC97/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC117/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC137/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC157/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC177/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC197/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC217/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC237/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC257/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC277/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC297/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC317/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC337/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC357/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC377/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC397/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC417/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC437/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC457/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC477/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC497/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC517/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC537/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC557/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC577/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC597/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC617/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD37/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD57/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD77/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD97/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD117/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD137/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD157/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD177/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD197/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD217/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD237/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD257/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD277/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD297/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD317/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD337/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD357/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD377/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD397/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD417/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD437/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD457/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD477/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD497/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD517/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD537/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD557/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD577/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD597/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD617/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE37/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE57/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE77/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE97/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE117/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE137/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE157/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE177/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE197/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE217/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE237/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE257/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE277/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE297/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE317/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE337/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE357/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE377/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE397/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE417/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE437/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE457/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE477/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE497/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE517/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE537/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE557/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE577/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE597/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE617/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF37/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF57/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF77/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF97/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF117/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF137/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF157/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF177/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF197/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF217/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF237/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF257/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF277/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF297/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF317/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF337/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF357/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF377/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF397/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF417/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF437/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF457/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF477/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF497/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF517/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF537/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF557/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF577/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF597/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF617/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG37/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG57/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG77/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG97/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG117/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG137/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG157/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG177/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG197/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG217/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG237/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG257/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG277/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG297/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG317/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG337/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG357/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG377/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG397/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG417/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG437/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG457/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG477/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG497/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG517/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG537/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG557/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG577/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG597/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG617/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH37/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH57/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH77/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH97/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH117/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH137/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH157/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH177/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH197/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH217/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH237/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH257/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH277/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH297/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH317/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH337/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH357/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH377/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH397/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH417/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH437/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH457/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH477/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH497/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH517/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH537/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH557/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH577/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH597/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH617/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI37/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI57/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI77/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI97/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI117/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI137/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI157/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI177/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI197/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI217/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI237/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI257/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI277/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI297/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI317/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI337/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI357/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI377/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI397/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI417/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI437/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI457/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI477/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI497/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI517/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI537/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI557/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI577/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI597/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI617/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ37/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ57/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ77/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ97/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ117/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ137/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ157/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ177/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ197/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ217/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ237/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ257/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ277/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ297/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ317/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ337/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ357/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ377/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ397/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ417/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ437/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ457/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ477/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ497/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ517/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ537/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ557/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ577/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ597/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ617/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK37/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK57/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK77/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK97/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK117/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK137/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK157/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK177/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK197/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK217/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK237/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK257/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK277/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK297/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK317/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK337/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK357/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK377/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK397/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK417/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK437/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK457/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK477/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK497/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK517/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK537/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK557/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK577/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK597/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK617/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL37/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL57/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL77/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL97/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL117/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL137/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL157/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL177/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL197/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL217/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL237/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL257/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL277/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL297/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL317/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL337/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL357/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL377/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL397/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL417/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL437/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL457/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL477/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL497/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL517/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL537/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL557/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL577/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL597/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL617/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM37/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM57/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM77/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM97/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM117/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM137/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM157/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM177/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM197/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM217/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM237/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM257/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM277/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM297/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM317/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM337/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM357/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM377/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM397/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM417/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM437/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM457/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM477/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM497/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM517/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM537/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM557/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM577/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM597/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM617/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN37/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN57/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN77/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN97/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN117/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN137/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN157/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN177/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN197/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN217/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN237/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN257/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN277/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN297/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN317/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN337/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN357/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN377/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN397/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN417/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN437/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN457/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN477/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN497/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN517/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN537/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN557/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN577/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN597/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN617/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO37/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO57/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO77/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO97/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO117/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO137/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO157/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO177/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO197/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO217/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO237/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO257/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO277/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO297/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO317/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO337/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO357/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO377/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO397/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO417/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO437/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO457/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO477/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO497/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO517/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO537/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO557/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO577/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO597/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO617/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP37/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP57/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP77/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP97/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP117/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP137/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP157/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP177/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP197/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP217/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP237/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP257/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP277/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP297/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP317/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP337/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP357/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP377/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP397/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP417/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP437/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP457/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP477/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP497/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP517/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP537/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP557/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP577/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP597/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP617/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ37/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ57/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ77/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ97/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ117/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ137/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ157/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ177/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ197/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ217/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ237/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ257/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ277/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ297/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ317/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ337/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ357/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ377/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ397/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ417/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ437/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ457/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ477/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ497/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ517/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ537/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ557/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ577/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ597/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ617/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR37/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR57/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR77/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR97/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR117/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR137/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR157/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR177/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR197/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR217/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR237/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR257/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR277/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR297/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR317/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR337/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR357/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR377/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR397/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR417/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR437/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR457/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR477/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR497/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR517/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR537/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR557/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR577/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR597/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR617/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS37/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS57/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS77/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS97/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS117/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS137/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS157/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS177/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS197/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS217/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS237/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS257/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS277/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS297/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS317/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS337/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS357/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS377/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS397/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS417/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS437/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS457/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS477/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS497/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS517/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS537/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS557/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS577/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS597/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS617/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT37/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT57/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT77/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT97/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT117/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT137/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT157/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT177/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT197/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT217/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT237/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT257/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT277/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT297/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT317/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT337/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT357/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT377/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT397/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT417/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT437/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT457/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT477/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT497/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT517/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT537/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT557/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT577/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT597/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT617/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU37/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU57/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU77/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU97/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU117/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU137/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU157/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU177/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU197/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU217/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU237/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU257/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU277/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU297/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU317/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU337/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU357/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU377/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU397/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU417/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU437/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU457/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU477/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU497/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU517/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU537/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU557/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU577/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU597/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU617/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV37/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV57/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV77/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV97/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV117/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV137/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV157/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV177/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV197/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV217/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV237/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV257/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV277/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV297/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV317/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV337/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV357/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV377/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV397/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV417/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV437/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV457/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV477/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV497/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV517/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV537/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV557/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV577/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV597/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV617/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW37/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW57/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW77/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW97/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW117/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW137/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW157/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW177/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW197/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW217/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW237/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW257/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW277/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW297/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW317/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW337/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW357/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW377/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW397/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW417/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW437/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW457/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW477/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW497/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW517/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW537/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW557/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW577/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW597/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW617/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX37/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX57/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX77/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX97/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX117/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX137/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX157/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX177/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX197/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX217/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX237/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX257/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX277/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX297/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX317/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX337/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX357/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX377/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX397/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX417/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX437/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX457/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX477/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX497/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX517/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX537/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX557/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX577/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX597/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX617/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY37/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY57/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY77/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY97/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY117/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY137/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY157/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY177/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY197/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY217/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY237/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY257/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY277/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY297/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY317/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY337/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY357/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY377/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY397/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY417/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY437/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY457/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY477/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY497/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY517/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY537/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY557/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY577/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY597/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY617/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ37/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ57/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ77/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ97/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ117/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ137/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ157/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ177/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ197/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ217/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ237/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ257/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ277/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ297/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ317/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ337/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ357/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ377/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ397/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ417/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ437/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ457/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ477/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ497/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ517/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ537/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ557/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ577/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ597/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ617/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,15,0]
[{"$f":"+SummaryProjects!A18","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C38/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C58/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C78/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C98/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C118/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C138/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C158/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C178/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C198/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C218/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C238/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C258/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C278/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C298/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C318/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C338/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C358/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C378/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C398/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C418/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C438/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C458/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C478/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C498/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C518/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C538/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C558/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C578/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C598/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C618/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D38/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D58/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D78/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D98/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D118/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D138/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D158/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D178/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D198/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D218/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D238/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D258/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D278/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D298/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D318/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D338/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D358/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D378/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D398/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D418/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D438/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D458/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D478/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D498/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D518/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D538/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D558/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D578/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D598/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D618/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E38/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E58/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E78/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E98/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E118/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E138/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E158/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E178/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E198/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E218/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E238/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E258/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E278/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E298/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E318/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E338/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E358/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E378/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E398/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E418/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E438/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E458/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E478/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E498/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E518/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E538/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E558/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E578/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E598/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E618/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F38/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F58/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F78/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F98/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F118/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F138/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F158/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F178/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F198/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F218/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F238/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F258/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F278/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F298/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F318/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F338/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F358/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F378/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F398/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F418/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F438/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F458/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F478/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F498/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F518/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F538/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F558/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F578/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F598/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F618/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G38/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G58/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G78/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G98/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G118/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G138/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G158/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G178/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G198/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G218/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G238/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G258/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G278/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G298/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G318/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G338/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G358/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G378/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G398/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G418/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G438/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G458/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G478/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G498/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G518/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G538/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G558/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G578/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G598/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G618/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H38/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H58/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H78/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H98/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H118/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H138/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H158/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H178/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H198/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H218/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H238/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H258/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H278/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H298/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H318/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H338/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H358/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H378/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H398/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H418/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H438/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H458/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H478/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H498/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H518/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H538/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H558/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H578/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H598/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H618/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I38/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I58/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I78/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I98/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I118/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I138/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I158/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I178/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I198/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I218/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I238/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I258/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I278/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I298/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I318/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I338/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I358/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I378/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I398/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I418/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I438/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I458/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I478/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I498/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I518/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I538/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I558/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I578/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I598/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I618/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J38/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J58/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J78/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J98/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J118/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J138/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J158/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J178/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J198/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J218/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J238/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J258/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J278/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J298/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J318/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J338/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J358/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J378/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J398/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J418/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J438/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J458/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J478/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J498/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J518/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J538/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J558/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J578/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J598/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J618/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K38/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K58/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K78/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K98/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K118/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K138/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K158/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K178/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K198/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K218/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K238/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K258/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K278/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K298/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K318/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K338/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K358/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K378/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K398/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K418/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K438/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K458/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K478/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K498/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K518/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K538/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K558/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K578/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K598/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K618/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L38/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L58/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L78/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L98/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L118/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L138/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L158/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L178/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L198/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L218/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L238/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L258/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L278/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L298/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L318/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L338/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L358/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L378/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L398/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L418/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L438/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L458/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L478/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L498/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L518/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L538/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L558/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L578/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L598/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L618/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M38/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M58/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M78/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M98/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M118/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M138/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M158/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M178/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M198/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M218/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M238/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M258/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M278/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M298/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M318/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M338/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M358/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M378/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M398/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M418/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M438/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M458/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M478/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M498/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M518/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M538/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M558/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M578/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M598/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M618/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N38/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N58/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N78/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N98/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N118/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N138/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N158/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N178/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N198/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N218/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N238/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N258/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N278/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N298/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N318/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N338/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N358/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N378/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N398/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N418/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N438/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N458/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N478/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N498/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N518/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N538/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N558/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N578/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N598/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N618/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O38/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O58/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O78/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O98/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O118/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O138/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O158/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O178/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O198/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O218/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O238/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O258/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O278/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O298/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O318/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O338/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O358/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O378/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O398/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O418/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O438/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O458/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O478/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O498/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O518/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O538/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O558/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O578/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O598/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O618/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P38/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P58/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P78/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P98/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P118/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P138/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P158/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P178/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P198/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P218/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P238/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P258/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P278/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P298/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P318/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P338/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P358/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P378/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P398/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P418/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P438/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P458/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P478/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P498/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P518/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P538/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P558/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P578/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P598/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P618/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q38/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q58/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q78/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q98/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q118/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q138/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q158/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q178/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q198/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q218/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q238/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q258/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q278/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q298/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q318/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q338/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q358/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q378/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q398/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q418/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q438/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q458/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q478/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q498/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q518/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q538/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q558/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q578/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q598/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q618/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R38/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R58/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R78/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R98/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R118/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R138/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R158/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R178/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R198/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R218/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R238/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R258/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R278/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R298/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R318/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R338/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R358/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R378/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R398/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R418/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R438/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R458/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R478/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R498/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R518/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R538/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R558/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R578/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R598/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R618/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S38/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S58/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S78/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S98/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S118/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S138/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S158/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S178/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S198/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S218/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S238/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S258/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S278/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S298/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S318/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S338/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S358/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S378/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S398/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S418/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S438/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S458/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S478/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S498/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S518/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S538/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S558/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S578/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S598/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S618/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T38/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T58/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T78/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T98/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T118/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T138/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T158/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T178/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T198/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T218/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T238/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T258/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T278/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T298/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T318/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T338/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T358/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T378/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T398/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T418/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T438/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T458/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T478/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T498/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T518/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T538/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T558/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T578/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T598/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T618/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U38/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U58/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U78/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U98/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U118/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U138/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U158/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U178/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U198/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U218/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U238/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U258/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U278/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U298/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U318/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U338/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U358/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U378/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U398/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U418/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U438/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U458/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U478/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U498/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U518/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U538/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U558/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U578/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U598/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U618/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V38/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V58/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V78/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V98/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V118/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V138/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V158/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V178/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V198/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V218/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V238/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V258/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V278/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V298/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V318/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V338/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V358/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V378/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V398/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V418/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V438/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V458/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V478/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V498/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V518/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V538/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V558/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V578/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V598/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V618/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W38/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W58/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W78/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W98/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W118/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W138/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W158/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W178/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W198/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W218/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W238/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W258/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W278/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W298/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W318/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W338/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W358/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W378/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W398/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W418/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W438/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W458/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W478/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W498/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W518/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W538/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W558/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W578/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W598/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W618/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X38/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X58/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X78/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X98/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X118/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X138/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X158/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X178/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X198/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X218/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X238/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X258/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X278/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X298/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X318/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X338/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X358/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X378/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X398/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X418/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X438/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X458/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X478/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X498/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X518/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X538/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X558/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X578/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X598/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X618/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y38/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y58/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y78/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y98/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y118/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y138/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y158/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y178/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y198/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y218/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y238/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y258/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y278/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y298/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y318/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y338/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y358/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y378/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y398/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y418/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y438/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y458/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y478/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y498/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y518/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y538/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y558/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y578/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y598/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y618/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z38/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z58/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z78/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z98/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z118/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z138/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z158/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z178/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z198/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z218/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z238/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z258/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z278/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z298/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z318/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z338/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z358/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z378/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z398/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z418/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z438/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z458/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z478/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z498/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z518/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z538/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z558/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z578/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z598/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z618/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA38/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA58/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA78/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA98/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA118/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA138/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA158/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA178/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA198/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA218/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA238/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA258/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA278/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA298/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA318/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA338/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA358/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA378/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA398/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA418/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA438/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA458/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA478/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA498/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA518/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA538/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA558/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA578/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA598/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA618/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB38/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB58/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB78/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB98/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB118/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB138/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB158/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB178/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB198/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB218/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB238/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB258/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB278/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB298/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB318/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB338/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB358/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB378/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB398/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB418/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB438/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB458/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB478/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB498/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB518/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB538/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB558/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB578/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB598/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB618/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC38/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC58/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC78/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC98/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC118/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC138/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC158/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC178/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC198/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC218/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC238/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC258/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC278/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC298/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC318/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC338/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC358/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC378/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC398/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC418/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC438/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC458/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC478/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC498/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC518/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC538/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC558/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC578/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC598/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC618/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD38/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD58/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD78/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD98/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD118/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD138/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD158/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD178/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD198/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD218/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD238/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD258/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD278/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD298/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD318/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD338/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD358/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD378/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD398/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD418/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD438/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD458/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD478/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD498/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD518/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD538/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD558/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD578/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD598/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD618/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE38/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE58/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE78/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE98/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE118/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE138/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE158/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE178/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE198/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE218/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE238/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE258/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE278/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE298/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE318/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE338/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE358/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE378/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE398/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE418/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE438/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE458/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE478/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE498/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE518/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE538/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE558/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE578/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE598/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE618/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF38/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF58/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF78/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF98/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF118/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF138/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF158/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF178/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF198/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF218/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF238/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF258/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF278/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF298/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF318/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF338/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF358/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF378/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF398/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF418/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF438/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF458/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF478/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF498/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF518/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF538/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF558/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF578/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF598/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF618/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG38/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG58/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG78/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG98/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG118/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG138/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG158/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG178/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG198/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG218/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG238/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG258/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG278/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG298/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG318/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG338/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG358/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG378/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG398/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG418/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG438/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG458/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG478/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG498/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG518/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG538/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG558/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG578/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG598/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG618/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH38/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH58/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH78/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH98/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH118/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH138/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH158/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH178/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH198/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH218/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH238/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH258/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH278/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH298/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH318/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH338/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH358/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH378/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH398/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH418/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH438/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH458/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH478/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH498/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH518/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH538/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH558/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH578/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH598/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH618/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI38/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI58/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI78/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI98/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI118/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI138/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI158/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI178/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI198/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI218/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI238/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI258/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI278/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI298/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI318/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI338/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI358/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI378/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI398/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI418/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI438/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI458/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI478/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI498/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI518/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI538/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI558/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI578/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI598/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI618/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ38/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ58/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ78/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ98/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ118/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ138/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ158/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ178/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ198/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ218/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ238/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ258/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ278/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ298/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ318/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ338/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ358/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ378/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ398/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ418/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ438/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ458/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ478/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ498/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ518/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ538/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ558/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ578/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ598/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ618/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK38/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK58/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK78/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK98/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK118/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK138/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK158/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK178/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK198/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK218/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK238/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK258/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK278/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK298/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK318/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK338/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK358/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK378/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK398/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK418/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK438/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK458/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK478/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK498/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK518/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK538/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK558/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK578/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK598/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK618/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL38/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL58/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL78/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL98/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL118/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL138/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL158/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL178/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL198/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL218/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL238/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL258/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL278/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL298/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL318/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL338/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL358/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL378/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL398/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL418/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL438/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL458/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL478/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL498/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL518/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL538/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL558/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL578/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL598/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL618/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM38/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM58/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM78/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM98/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM118/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM138/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM158/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM178/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM198/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM218/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM238/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM258/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM278/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM298/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM318/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM338/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM358/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM378/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM398/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM418/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM438/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM458/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM478/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM498/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM518/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM538/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM558/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM578/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM598/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM618/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN38/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN58/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN78/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN98/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN118/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN138/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN158/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN178/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN198/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN218/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN238/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN258/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN278/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN298/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN318/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN338/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN358/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN378/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN398/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN418/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN438/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN458/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN478/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN498/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN518/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN538/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN558/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN578/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN598/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN618/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO38/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO58/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO78/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO98/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO118/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO138/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO158/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO178/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO198/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO218/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO238/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO258/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO278/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO298/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO318/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO338/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO358/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO378/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO398/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO418/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO438/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO458/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO478/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO498/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO518/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO538/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO558/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO578/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO598/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO618/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP38/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP58/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP78/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP98/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP118/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP138/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP158/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP178/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP198/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP218/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP238/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP258/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP278/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP298/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP318/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP338/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP358/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP378/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP398/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP418/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP438/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP458/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP478/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP498/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP518/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP538/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP558/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP578/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP598/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP618/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ38/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ58/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ78/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ98/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ118/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ138/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ158/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ178/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ198/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ218/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ238/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ258/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ278/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ298/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ318/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ338/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ358/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ378/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ398/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ418/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ438/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ458/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ478/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ498/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ518/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ538/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ558/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ578/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ598/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ618/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR38/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR58/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR78/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR98/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR118/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR138/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR158/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR178/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR198/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR218/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR238/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR258/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR278/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR298/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR318/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR338/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR358/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR378/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR398/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR418/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR438/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR458/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR478/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR498/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR518/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR538/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR558/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR578/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR598/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR618/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS38/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS58/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS78/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS98/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS118/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS138/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS158/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS178/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS198/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS218/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS238/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS258/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS278/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS298/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS318/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS338/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS358/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS378/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS398/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS418/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS438/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS458/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS478/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS498/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS518/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS538/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS558/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS578/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS598/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS618/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT38/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT58/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT78/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT98/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT118/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT138/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT158/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT178/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT198/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT218/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT238/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT258/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT278/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT298/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT318/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT338/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT358/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT378/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT398/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT418/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT438/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT458/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT478/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT498/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT518/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT538/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT558/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT578/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT598/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT618/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU38/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU58/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU78/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU98/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU118/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU138/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU158/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU178/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU198/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU218/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU238/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU258/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU278/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU298/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU318/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU338/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU358/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU378/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU398/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU418/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU438/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU458/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU478/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU498/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU518/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU538/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU558/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU578/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU598/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU618/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV38/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV58/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV78/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV98/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV118/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV138/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV158/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV178/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV198/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV218/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV238/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV258/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV278/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV298/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV318/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV338/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV358/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV378/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV398/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV418/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV438/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV458/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV478/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV498/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV518/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV538/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV558/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV578/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV598/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV618/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW38/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW58/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW78/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW98/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW118/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW138/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW158/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW178/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW198/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW218/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW238/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW258/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW278/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW298/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW318/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW338/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW358/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW378/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW398/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW418/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW438/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW458/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW478/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW498/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW518/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW538/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW558/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW578/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW598/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW618/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX38/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX58/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX78/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX98/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX118/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX138/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX158/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX178/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX198/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX218/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX238/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX258/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX278/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX298/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX318/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX338/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX358/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX378/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX398/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX418/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX438/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX458/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX478/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX498/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX518/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX538/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX558/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX578/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX598/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX618/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY38/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY58/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY78/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY98/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY118/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY138/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY158/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY178/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY198/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY218/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY238/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY258/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY278/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY298/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY318/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY338/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY358/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY378/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY398/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY418/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY438/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY458/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY478/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY498/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY518/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY538/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY558/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY578/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY598/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY618/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ38/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ58/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ78/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ98/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ118/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ138/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ158/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ178/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ198/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ218/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ238/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ258/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ278/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ298/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ318/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ338/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ358/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ378/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ398/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ418/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ438/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ458/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ478/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ498/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ518/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ538/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ558/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ578/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ598/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ618/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,16,0]
[{"$f":"+SummaryProjects!A19","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C39/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C59/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C79/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C99/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C119/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C139/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C159/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C179/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C199/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C219/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C239/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C259/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C279/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C299/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C319/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C339/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C359/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C379/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C399/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C419/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C439/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C459/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C479/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C499/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C519/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C539/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C559/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C579/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C599/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C619/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D39/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D59/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D79/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D99/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D119/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D139/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D159/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D179/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D199/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D219/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D239/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D259/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D279/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D299/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D319/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D339/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D359/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D379/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D399/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D419/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D439/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D459/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D479/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D499/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D519/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D539/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D559/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D579/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D599/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D619/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E39/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E59/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E79/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E99/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E119/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E139/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E159/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E179/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E199/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E219/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E239/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E259/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E279/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E299/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E319/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E339/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E359/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E379/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E399/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E419/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E439/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E459/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E479/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E499/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E519/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E539/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E559/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E579/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E599/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E619/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F39/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F59/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F79/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F99/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F119/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F139/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F159/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F179/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F199/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F219/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F239/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F259/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F279/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F299/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F319/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F339/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F359/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F379/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F399/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F419/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F439/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F459/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F479/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F499/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F519/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F539/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F559/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F579/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F599/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F619/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G39/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G59/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G79/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G99/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G119/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G139/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G159/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G179/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G199/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G219/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G239/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G259/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G279/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G299/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G319/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G339/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G359/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G379/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G399/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G419/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G439/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G459/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G479/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G499/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G519/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G539/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G559/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G579/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G599/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G619/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H39/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H59/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H79/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H99/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H119/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H139/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H159/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H179/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H199/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H219/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H239/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H259/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H279/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H299/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H319/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H339/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H359/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H379/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H399/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H419/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H439/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H459/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H479/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H499/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H519/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H539/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H559/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H579/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H599/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H619/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I39/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I59/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I79/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I99/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I119/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I139/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I159/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I179/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I199/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I219/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I239/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I259/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I279/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I299/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I319/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I339/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I359/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I379/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I399/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I419/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I439/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I459/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I479/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I499/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I519/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I539/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I559/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I579/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I599/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I619/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J39/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J59/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J79/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J99/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J119/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J139/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J159/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J179/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J199/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J219/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J239/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J259/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J279/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J299/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J319/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J339/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J359/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J379/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J399/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J419/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J439/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J459/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J479/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J499/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J519/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J539/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J559/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J579/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J599/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J619/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K39/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K59/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K79/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K99/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K119/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K139/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K159/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K179/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K199/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K219/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K239/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K259/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K279/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K299/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K319/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K339/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K359/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K379/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K399/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K419/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K439/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K459/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K479/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K499/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K519/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K539/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K559/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K579/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K599/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K619/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L39/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L59/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L79/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L99/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L119/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L139/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L159/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L179/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L199/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L219/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L239/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L259/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L279/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L299/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L319/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L339/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L359/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L379/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L399/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L419/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L439/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L459/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L479/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L499/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L519/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L539/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L559/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L579/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L599/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L619/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M39/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M59/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M79/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M99/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M119/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M139/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M159/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M179/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M199/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M219/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M239/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M259/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M279/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M299/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M319/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M339/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M359/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M379/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M399/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M419/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M439/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M459/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M479/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M499/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M519/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M539/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M559/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M579/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M599/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M619/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N39/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N59/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N79/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N99/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N119/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N139/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N159/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N179/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N199/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N219/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N239/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N259/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N279/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N299/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N319/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N339/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N359/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N379/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N399/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N419/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N439/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N459/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N479/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N499/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N519/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N539/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N559/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N579/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N599/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N619/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O39/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O59/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O79/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O99/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O119/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O139/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O159/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O179/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O199/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O219/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O239/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O259/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O279/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O299/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O319/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O339/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O359/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O379/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O399/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O419/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O439/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O459/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O479/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O499/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O519/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O539/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O559/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O579/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O599/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O619/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P39/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P59/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P79/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P99/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P119/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P139/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P159/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P179/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P199/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P219/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P239/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P259/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P279/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P299/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P319/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P339/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P359/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P379/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P399/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P419/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P439/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P459/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P479/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P499/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P519/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P539/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P559/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P579/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P599/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P619/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q39/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q59/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q79/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q99/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q119/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q139/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q159/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q179/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q199/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q219/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q239/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q259/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q279/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q299/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q319/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q339/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q359/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q379/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q399/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q419/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q439/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q459/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q479/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q499/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q519/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q539/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q559/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q579/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q599/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q619/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R39/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R59/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R79/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R99/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R119/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R139/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R159/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R179/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R199/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R219/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R239/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R259/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R279/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R299/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R319/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R339/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R359/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R379/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R399/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R419/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R439/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R459/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R479/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R499/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R519/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R539/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R559/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R579/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R599/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R619/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S39/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S59/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S79/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S99/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S119/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S139/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S159/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S179/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S199/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S219/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S239/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S259/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S279/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S299/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S319/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S339/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S359/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S379/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S399/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S419/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S439/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S459/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S479/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S499/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S519/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S539/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S559/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S579/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S599/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S619/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T39/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T59/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T79/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T99/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T119/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T139/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T159/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T179/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T199/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T219/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T239/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T259/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T279/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T299/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T319/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T339/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T359/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T379/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T399/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T419/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T439/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T459/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T479/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T499/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T519/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T539/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T559/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T579/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T599/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T619/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U39/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U59/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U79/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U99/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U119/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U139/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U159/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U179/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U199/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U219/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U239/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U259/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U279/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U299/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U319/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U339/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U359/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U379/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U399/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U419/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U439/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U459/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U479/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U499/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U519/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U539/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U559/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U579/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U599/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U619/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V39/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V59/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V79/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V99/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V119/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V139/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V159/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V179/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V199/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V219/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V239/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V259/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V279/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V299/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V319/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V339/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V359/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V379/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V399/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V419/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V439/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V459/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V479/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V499/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V519/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V539/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V559/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V579/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V599/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V619/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W39/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W59/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W79/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W99/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W119/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W139/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W159/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W179/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W199/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W219/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W239/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W259/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W279/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W299/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W319/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W339/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W359/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W379/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W399/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W419/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W439/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W459/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W479/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W499/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W519/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W539/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W559/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W579/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W599/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W619/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X39/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X59/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X79/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X99/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X119/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X139/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X159/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X179/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X199/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X219/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X239/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X259/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X279/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X299/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X319/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X339/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X359/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X379/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X399/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X419/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X439/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X459/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X479/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X499/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X519/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X539/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X559/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X579/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X599/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X619/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y39/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y59/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y79/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y99/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y119/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y139/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y159/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y179/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y199/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y219/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y239/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y259/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y279/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y299/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y319/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y339/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y359/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y379/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y399/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y419/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y439/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y459/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y479/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y499/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y519/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y539/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y559/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y579/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y599/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y619/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z39/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z59/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z79/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z99/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z119/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z139/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z159/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z179/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z199/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z219/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z239/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z259/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z279/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z299/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z319/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z339/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z359/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z379/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z399/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z419/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z439/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z459/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z479/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z499/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z519/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z539/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z559/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z579/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z599/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z619/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA39/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA59/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA79/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA99/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA119/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA139/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA159/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA179/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA199/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA219/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA239/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA259/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA279/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA299/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA319/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA339/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA359/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA379/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA399/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA419/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA439/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA459/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA479/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA499/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA519/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA539/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA559/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA579/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA599/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA619/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB39/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB59/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB79/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB99/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB119/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB139/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB159/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB179/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB199/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB219/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB239/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB259/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB279/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB299/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB319/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB339/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB359/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB379/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB399/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB419/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB439/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB459/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB479/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB499/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB519/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB539/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB559/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB579/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB599/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB619/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC39/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC59/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC79/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC99/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC119/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC139/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC159/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC179/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC199/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC219/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC239/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC259/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC279/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC299/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC319/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC339/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC359/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC379/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC399/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC419/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC439/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC459/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC479/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC499/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC519/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC539/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC559/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC579/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC599/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC619/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD39/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD59/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD79/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD99/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD119/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD139/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD159/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD179/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD199/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD219/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD239/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD259/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD279/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD299/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD319/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD339/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD359/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD379/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD399/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD419/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD439/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD459/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD479/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD499/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD519/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD539/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD559/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD579/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD599/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD619/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE39/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE59/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE79/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE99/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE119/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE139/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE159/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE179/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE199/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE219/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE239/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE259/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE279/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE299/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE319/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE339/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE359/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE379/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE399/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE419/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE439/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE459/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE479/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE499/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE519/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE539/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE559/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE579/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE599/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE619/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF39/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF59/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF79/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF99/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF119/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF139/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF159/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF179/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF199/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF219/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF239/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF259/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF279/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF299/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF319/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF339/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF359/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF379/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF399/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF419/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF439/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF459/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF479/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF499/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF519/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF539/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF559/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF579/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF599/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF619/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG39/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG59/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG79/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG99/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG119/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG139/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG159/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG179/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG199/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG219/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG239/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG259/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG279/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG299/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG319/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG339/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG359/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG379/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG399/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG419/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG439/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG459/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG479/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG499/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG519/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG539/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG559/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG579/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG599/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG619/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH39/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH59/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH79/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH99/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH119/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH139/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH159/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH179/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH199/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH219/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH239/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH259/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH279/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH299/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH319/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH339/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH359/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH379/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH399/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH419/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH439/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH459/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH479/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH499/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH519/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH539/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH559/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH579/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH599/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH619/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI39/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI59/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI79/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI99/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI119/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI139/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI159/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI179/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI199/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI219/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI239/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI259/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI279/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI299/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI319/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI339/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI359/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI379/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI399/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI419/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI439/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI459/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI479/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI499/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI519/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI539/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI559/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI579/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI599/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI619/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ39/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ59/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ79/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ99/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ119/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ139/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ159/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ179/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ199/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ219/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ239/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ259/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ279/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ299/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ319/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ339/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ359/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ379/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ399/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ419/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ439/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ459/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ479/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ499/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ519/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ539/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ559/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ579/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ599/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ619/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK39/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK59/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK79/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK99/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK119/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK139/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK159/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK179/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK199/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK219/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK239/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK259/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK279/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK299/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK319/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK339/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK359/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK379/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK399/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK419/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK439/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK459/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK479/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK499/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK519/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK539/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK559/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK579/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK599/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK619/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL39/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL59/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL79/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL99/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL119/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL139/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL159/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL179/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL199/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL219/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL239/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL259/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL279/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL299/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL319/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL339/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL359/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL379/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL399/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL419/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL439/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL459/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL479/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL499/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL519/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL539/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL559/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL579/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL599/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL619/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM39/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM59/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM79/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM99/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM119/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM139/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM159/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM179/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM199/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM219/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM239/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM259/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM279/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM299/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM319/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM339/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM359/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM379/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM399/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM419/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM439/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM459/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM479/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM499/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM519/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM539/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM559/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM579/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM599/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM619/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN39/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN59/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN79/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN99/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN119/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN139/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN159/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN179/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN199/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN219/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN239/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN259/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN279/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN299/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN319/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN339/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN359/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN379/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN399/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN419/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN439/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN459/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN479/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN499/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN519/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN539/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN559/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN579/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN599/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN619/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO39/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO59/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO79/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO99/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO119/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO139/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO159/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO179/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO199/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO219/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO239/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO259/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO279/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO299/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO319/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO339/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO359/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO379/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO399/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO419/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO439/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO459/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO479/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO499/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO519/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO539/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO559/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO579/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO599/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO619/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP39/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP59/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP79/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP99/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP119/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP139/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP159/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP179/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP199/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP219/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP239/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP259/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP279/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP299/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP319/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP339/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP359/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP379/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP399/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP419/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP439/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP459/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP479/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP499/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP519/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP539/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP559/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP579/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP599/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP619/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ39/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ59/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ79/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ99/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ119/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ139/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ159/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ179/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ199/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ219/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ239/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ259/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ279/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ299/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ319/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ339/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ359/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ379/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ399/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ419/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ439/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ459/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ479/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ499/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ519/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ539/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ559/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ579/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ599/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ619/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR39/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR59/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR79/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR99/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR119/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR139/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR159/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR179/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR199/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR219/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR239/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR259/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR279/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR299/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR319/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR339/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR359/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR379/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR399/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR419/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR439/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR459/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR479/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR499/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR519/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR539/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR559/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR579/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR599/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR619/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS39/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS59/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS79/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS99/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS119/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS139/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS159/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS179/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS199/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS219/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS239/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS259/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS279/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS299/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS319/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS339/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS359/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS379/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS399/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS419/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS439/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS459/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS479/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS499/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS519/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS539/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS559/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS579/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS599/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS619/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT39/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT59/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT79/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT99/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT119/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT139/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT159/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT179/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT199/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT219/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT239/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT259/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT279/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT299/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT319/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT339/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT359/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT379/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT399/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT419/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT439/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT459/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT479/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT499/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT519/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT539/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT559/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT579/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT599/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT619/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU39/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU59/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU79/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU99/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU119/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU139/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU159/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU179/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU199/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU219/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU239/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU259/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU279/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU299/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU319/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU339/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU359/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU379/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU399/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU419/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU439/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU459/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU479/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU499/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU519/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU539/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU559/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU579/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU599/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU619/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV39/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV59/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV79/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV99/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV119/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV139/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV159/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV179/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV199/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV219/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV239/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV259/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV279/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV299/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV319/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV339/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV359/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV379/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV399/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV419/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV439/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV459/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV479/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV499/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV519/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV539/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV559/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV579/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV599/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV619/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW39/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW59/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW79/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW99/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW119/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW139/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW159/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW179/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW199/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW219/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW239/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW259/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW279/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW299/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW319/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW339/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW359/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW379/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW399/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW419/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW439/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW459/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW479/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW499/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW519/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW539/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW559/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW579/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW599/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW619/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX39/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX59/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX79/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX99/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX119/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX139/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX159/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX179/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX199/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX219/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX239/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX259/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX279/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX299/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX319/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX339/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX359/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX379/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX399/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX419/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX439/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX459/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX479/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX499/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX519/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX539/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX559/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX579/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX599/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX619/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY39/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY59/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY79/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY99/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY119/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY139/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY159/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY179/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY199/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY219/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY239/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY259/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY279/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY299/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY319/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY339/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY359/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY379/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY399/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY419/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY439/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY459/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY479/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY499/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY519/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY539/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY559/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY579/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY599/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY619/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ39/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ59/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ79/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ99/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ119/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ139/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ159/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ179/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ199/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ219/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ239/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ259/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ279/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ299/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ319/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ339/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ359/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ379/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ399/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ419/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ439/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ459/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ479/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ499/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ519/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ539/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ559/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ579/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ599/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ619/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,17,0]
[{"$f":"+SummaryProjects!A20","v":"<<Empty>>"},null,{"$f":"IFERROR((SummaryProjects!C40/SensitivityAnalysis!B$36)*100*$BD$80+(SummaryProjects!C60/SensitivityAnalysis!B$36)*100*$BD$81+(SummaryProjects!C80/SensitivityAnalysis!B$36)*100*$BD$82+(SummaryProjects!C100/SensitivityAnalysis!B$36)*100*$BD$83+(SummaryProjects!C120/SensitivityAnalysis!B$36)*100*$BD$84+(SummaryProjects!C140/SensitivityAnalysis!B$36)*100*$BD$85+(SummaryProjects!C160/SensitivityAnalysis!B$36)*100*$BD$86+(SummaryProjects!C180/SensitivityAnalysis!B$36)*100*$BD$87+(SummaryProjects!C200/SensitivityAnalysis!B$36)*100*$BD$88+(SummaryProjects!C220/SensitivityAnalysis!B$36)*100*$BD$89+(SummaryProjects!C240/SensitivityAnalysis!B$36)*100*$BD$90+(SummaryProjects!C260/SensitivityAnalysis!B$36)*100*$BD$91+(SummaryProjects!C280/SensitivityAnalysis!B$36)*100*$BD$92+(SummaryProjects!C300/SensitivityAnalysis!B$36)*100*$BD$93+(SummaryProjects!C320/SensitivityAnalysis!B$36)*100*$BD$94+(SummaryProjects!C340/SensitivityAnalysis!B$36)*100*$BD$95+(SummaryProjects!C360/SensitivityAnalysis!B$36)*100*$BD$96+(SummaryProjects!C380/SensitivityAnalysis!B$36)*100*$BD$97+(SummaryProjects!C400/SensitivityAnalysis!B$36)*100*$BD$98+(SummaryProjects!C420/SensitivityAnalysis!B$36)*100*$BD$99+(SummaryProjects!C440/SensitivityAnalysis!B$36)*100*$BD$100+(SummaryProjects!C460/SensitivityAnalysis!B$36)*100*$BD$101+(SummaryProjects!C480/SensitivityAnalysis!B$36)*100*$BD$102+(SummaryProjects!C500/SensitivityAnalysis!B$36)*100*$BD$103+(SummaryProjects!C520/SensitivityAnalysis!B$36)*100*$BD$104+(SummaryProjects!C540/SensitivityAnalysis!B$36)*100*$BD$105+(SummaryProjects!C560/SensitivityAnalysis!B$36)*100*$BD$106+(SummaryProjects!C580/SensitivityAnalysis!B$36)*100*$BD$107+(SummaryProjects!C600/SensitivityAnalysis!B$36)*100*$BD$108+(SummaryProjects!C620/SensitivityAnalysis!B$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!D40/SensitivityAnalysis!C$36)*100*$BD$80+(SummaryProjects!D60/SensitivityAnalysis!C$36)*100*$BD$81+(SummaryProjects!D80/SensitivityAnalysis!C$36)*100*$BD$82+(SummaryProjects!D100/SensitivityAnalysis!C$36)*100*$BD$83+(SummaryProjects!D120/SensitivityAnalysis!C$36)*100*$BD$84+(SummaryProjects!D140/SensitivityAnalysis!C$36)*100*$BD$85+(SummaryProjects!D160/SensitivityAnalysis!C$36)*100*$BD$86+(SummaryProjects!D180/SensitivityAnalysis!C$36)*100*$BD$87+(SummaryProjects!D200/SensitivityAnalysis!C$36)*100*$BD$88+(SummaryProjects!D220/SensitivityAnalysis!C$36)*100*$BD$89+(SummaryProjects!D240/SensitivityAnalysis!C$36)*100*$BD$90+(SummaryProjects!D260/SensitivityAnalysis!C$36)*100*$BD$91+(SummaryProjects!D280/SensitivityAnalysis!C$36)*100*$BD$92+(SummaryProjects!D300/SensitivityAnalysis!C$36)*100*$BD$93+(SummaryProjects!D320/SensitivityAnalysis!C$36)*100*$BD$94+(SummaryProjects!D340/SensitivityAnalysis!C$36)*100*$BD$95+(SummaryProjects!D360/SensitivityAnalysis!C$36)*100*$BD$96+(SummaryProjects!D380/SensitivityAnalysis!C$36)*100*$BD$97+(SummaryProjects!D400/SensitivityAnalysis!C$36)*100*$BD$98+(SummaryProjects!D420/SensitivityAnalysis!C$36)*100*$BD$99+(SummaryProjects!D440/SensitivityAnalysis!C$36)*100*$BD$100+(SummaryProjects!D460/SensitivityAnalysis!C$36)*100*$BD$101+(SummaryProjects!D480/SensitivityAnalysis!C$36)*100*$BD$102+(SummaryProjects!D500/SensitivityAnalysis!C$36)*100*$BD$103+(SummaryProjects!D520/SensitivityAnalysis!C$36)*100*$BD$104+(SummaryProjects!D540/SensitivityAnalysis!C$36)*100*$BD$105+(SummaryProjects!D560/SensitivityAnalysis!C$36)*100*$BD$106+(SummaryProjects!D580/SensitivityAnalysis!C$36)*100*$BD$107+(SummaryProjects!D600/SensitivityAnalysis!C$36)*100*$BD$108+(SummaryProjects!D620/SensitivityAnalysis!C$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!E40/SensitivityAnalysis!D$36)*100*$BD$80+(SummaryProjects!E60/SensitivityAnalysis!D$36)*100*$BD$81+(SummaryProjects!E80/SensitivityAnalysis!D$36)*100*$BD$82+(SummaryProjects!E100/SensitivityAnalysis!D$36)*100*$BD$83+(SummaryProjects!E120/SensitivityAnalysis!D$36)*100*$BD$84+(SummaryProjects!E140/SensitivityAnalysis!D$36)*100*$BD$85+(SummaryProjects!E160/SensitivityAnalysis!D$36)*100*$BD$86+(SummaryProjects!E180/SensitivityAnalysis!D$36)*100*$BD$87+(SummaryProjects!E200/SensitivityAnalysis!D$36)*100*$BD$88+(SummaryProjects!E220/SensitivityAnalysis!D$36)*100*$BD$89+(SummaryProjects!E240/SensitivityAnalysis!D$36)*100*$BD$90+(SummaryProjects!E260/SensitivityAnalysis!D$36)*100*$BD$91+(SummaryProjects!E280/SensitivityAnalysis!D$36)*100*$BD$92+(SummaryProjects!E300/SensitivityAnalysis!D$36)*100*$BD$93+(SummaryProjects!E320/SensitivityAnalysis!D$36)*100*$BD$94+(SummaryProjects!E340/SensitivityAnalysis!D$36)*100*$BD$95+(SummaryProjects!E360/SensitivityAnalysis!D$36)*100*$BD$96+(SummaryProjects!E380/SensitivityAnalysis!D$36)*100*$BD$97+(SummaryProjects!E400/SensitivityAnalysis!D$36)*100*$BD$98+(SummaryProjects!E420/SensitivityAnalysis!D$36)*100*$BD$99+(SummaryProjects!E440/SensitivityAnalysis!D$36)*100*$BD$100+(SummaryProjects!E460/SensitivityAnalysis!D$36)*100*$BD$101+(SummaryProjects!E480/SensitivityAnalysis!D$36)*100*$BD$102+(SummaryProjects!E500/SensitivityAnalysis!D$36)*100*$BD$103+(SummaryProjects!E520/SensitivityAnalysis!D$36)*100*$BD$104+(SummaryProjects!E540/SensitivityAnalysis!D$36)*100*$BD$105+(SummaryProjects!E560/SensitivityAnalysis!D$36)*100*$BD$106+(SummaryProjects!E580/SensitivityAnalysis!D$36)*100*$BD$107+(SummaryProjects!E600/SensitivityAnalysis!D$36)*100*$BD$108+(SummaryProjects!E620/SensitivityAnalysis!D$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!F40/SensitivityAnalysis!E$36)*100*$BD$80+(SummaryProjects!F60/SensitivityAnalysis!E$36)*100*$BD$81+(SummaryProjects!F80/SensitivityAnalysis!E$36)*100*$BD$82+(SummaryProjects!F100/SensitivityAnalysis!E$36)*100*$BD$83+(SummaryProjects!F120/SensitivityAnalysis!E$36)*100*$BD$84+(SummaryProjects!F140/SensitivityAnalysis!E$36)*100*$BD$85+(SummaryProjects!F160/SensitivityAnalysis!E$36)*100*$BD$86+(SummaryProjects!F180/SensitivityAnalysis!E$36)*100*$BD$87+(SummaryProjects!F200/SensitivityAnalysis!E$36)*100*$BD$88+(SummaryProjects!F220/SensitivityAnalysis!E$36)*100*$BD$89+(SummaryProjects!F240/SensitivityAnalysis!E$36)*100*$BD$90+(SummaryProjects!F260/SensitivityAnalysis!E$36)*100*$BD$91+(SummaryProjects!F280/SensitivityAnalysis!E$36)*100*$BD$92+(SummaryProjects!F300/SensitivityAnalysis!E$36)*100*$BD$93+(SummaryProjects!F320/SensitivityAnalysis!E$36)*100*$BD$94+(SummaryProjects!F340/SensitivityAnalysis!E$36)*100*$BD$95+(SummaryProjects!F360/SensitivityAnalysis!E$36)*100*$BD$96+(SummaryProjects!F380/SensitivityAnalysis!E$36)*100*$BD$97+(SummaryProjects!F400/SensitivityAnalysis!E$36)*100*$BD$98+(SummaryProjects!F420/SensitivityAnalysis!E$36)*100*$BD$99+(SummaryProjects!F440/SensitivityAnalysis!E$36)*100*$BD$100+(SummaryProjects!F460/SensitivityAnalysis!E$36)*100*$BD$101+(SummaryProjects!F480/SensitivityAnalysis!E$36)*100*$BD$102+(SummaryProjects!F500/SensitivityAnalysis!E$36)*100*$BD$103+(SummaryProjects!F520/SensitivityAnalysis!E$36)*100*$BD$104+(SummaryProjects!F540/SensitivityAnalysis!E$36)*100*$BD$105+(SummaryProjects!F560/SensitivityAnalysis!E$36)*100*$BD$106+(SummaryProjects!F580/SensitivityAnalysis!E$36)*100*$BD$107+(SummaryProjects!F600/SensitivityAnalysis!E$36)*100*$BD$108+(SummaryProjects!F620/SensitivityAnalysis!E$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!G40/SensitivityAnalysis!F$36)*100*$BD$80+(SummaryProjects!G60/SensitivityAnalysis!F$36)*100*$BD$81+(SummaryProjects!G80/SensitivityAnalysis!F$36)*100*$BD$82+(SummaryProjects!G100/SensitivityAnalysis!F$36)*100*$BD$83+(SummaryProjects!G120/SensitivityAnalysis!F$36)*100*$BD$84+(SummaryProjects!G140/SensitivityAnalysis!F$36)*100*$BD$85+(SummaryProjects!G160/SensitivityAnalysis!F$36)*100*$BD$86+(SummaryProjects!G180/SensitivityAnalysis!F$36)*100*$BD$87+(SummaryProjects!G200/SensitivityAnalysis!F$36)*100*$BD$88+(SummaryProjects!G220/SensitivityAnalysis!F$36)*100*$BD$89+(SummaryProjects!G240/SensitivityAnalysis!F$36)*100*$BD$90+(SummaryProjects!G260/SensitivityAnalysis!F$36)*100*$BD$91+(SummaryProjects!G280/SensitivityAnalysis!F$36)*100*$BD$92+(SummaryProjects!G300/SensitivityAnalysis!F$36)*100*$BD$93+(SummaryProjects!G320/SensitivityAnalysis!F$36)*100*$BD$94+(SummaryProjects!G340/SensitivityAnalysis!F$36)*100*$BD$95+(SummaryProjects!G360/SensitivityAnalysis!F$36)*100*$BD$96+(SummaryProjects!G380/SensitivityAnalysis!F$36)*100*$BD$97+(SummaryProjects!G400/SensitivityAnalysis!F$36)*100*$BD$98+(SummaryProjects!G420/SensitivityAnalysis!F$36)*100*$BD$99+(SummaryProjects!G440/SensitivityAnalysis!F$36)*100*$BD$100+(SummaryProjects!G460/SensitivityAnalysis!F$36)*100*$BD$101+(SummaryProjects!G480/SensitivityAnalysis!F$36)*100*$BD$102+(SummaryProjects!G500/SensitivityAnalysis!F$36)*100*$BD$103+(SummaryProjects!G520/SensitivityAnalysis!F$36)*100*$BD$104+(SummaryProjects!G540/SensitivityAnalysis!F$36)*100*$BD$105+(SummaryProjects!G560/SensitivityAnalysis!F$36)*100*$BD$106+(SummaryProjects!G580/SensitivityAnalysis!F$36)*100*$BD$107+(SummaryProjects!G600/SensitivityAnalysis!F$36)*100*$BD$108+(SummaryProjects!G620/SensitivityAnalysis!F$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!H40/SensitivityAnalysis!G$36)*100*$BD$80+(SummaryProjects!H60/SensitivityAnalysis!G$36)*100*$BD$81+(SummaryProjects!H80/SensitivityAnalysis!G$36)*100*$BD$82+(SummaryProjects!H100/SensitivityAnalysis!G$36)*100*$BD$83+(SummaryProjects!H120/SensitivityAnalysis!G$36)*100*$BD$84+(SummaryProjects!H140/SensitivityAnalysis!G$36)*100*$BD$85+(SummaryProjects!H160/SensitivityAnalysis!G$36)*100*$BD$86+(SummaryProjects!H180/SensitivityAnalysis!G$36)*100*$BD$87+(SummaryProjects!H200/SensitivityAnalysis!G$36)*100*$BD$88+(SummaryProjects!H220/SensitivityAnalysis!G$36)*100*$BD$89+(SummaryProjects!H240/SensitivityAnalysis!G$36)*100*$BD$90+(SummaryProjects!H260/SensitivityAnalysis!G$36)*100*$BD$91+(SummaryProjects!H280/SensitivityAnalysis!G$36)*100*$BD$92+(SummaryProjects!H300/SensitivityAnalysis!G$36)*100*$BD$93+(SummaryProjects!H320/SensitivityAnalysis!G$36)*100*$BD$94+(SummaryProjects!H340/SensitivityAnalysis!G$36)*100*$BD$95+(SummaryProjects!H360/SensitivityAnalysis!G$36)*100*$BD$96+(SummaryProjects!H380/SensitivityAnalysis!G$36)*100*$BD$97+(SummaryProjects!H400/SensitivityAnalysis!G$36)*100*$BD$98+(SummaryProjects!H420/SensitivityAnalysis!G$36)*100*$BD$99+(SummaryProjects!H440/SensitivityAnalysis!G$36)*100*$BD$100+(SummaryProjects!H460/SensitivityAnalysis!G$36)*100*$BD$101+(SummaryProjects!H480/SensitivityAnalysis!G$36)*100*$BD$102+(SummaryProjects!H500/SensitivityAnalysis!G$36)*100*$BD$103+(SummaryProjects!H520/SensitivityAnalysis!G$36)*100*$BD$104+(SummaryProjects!H540/SensitivityAnalysis!G$36)*100*$BD$105+(SummaryProjects!H560/SensitivityAnalysis!G$36)*100*$BD$106+(SummaryProjects!H580/SensitivityAnalysis!G$36)*100*$BD$107+(SummaryProjects!H600/SensitivityAnalysis!G$36)*100*$BD$108+(SummaryProjects!H620/SensitivityAnalysis!G$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!I40/SensitivityAnalysis!H$36)*100*$BD$80+(SummaryProjects!I60/SensitivityAnalysis!H$36)*100*$BD$81+(SummaryProjects!I80/SensitivityAnalysis!H$36)*100*$BD$82+(SummaryProjects!I100/SensitivityAnalysis!H$36)*100*$BD$83+(SummaryProjects!I120/SensitivityAnalysis!H$36)*100*$BD$84+(SummaryProjects!I140/SensitivityAnalysis!H$36)*100*$BD$85+(SummaryProjects!I160/SensitivityAnalysis!H$36)*100*$BD$86+(SummaryProjects!I180/SensitivityAnalysis!H$36)*100*$BD$87+(SummaryProjects!I200/SensitivityAnalysis!H$36)*100*$BD$88+(SummaryProjects!I220/SensitivityAnalysis!H$36)*100*$BD$89+(SummaryProjects!I240/SensitivityAnalysis!H$36)*100*$BD$90+(SummaryProjects!I260/SensitivityAnalysis!H$36)*100*$BD$91+(SummaryProjects!I280/SensitivityAnalysis!H$36)*100*$BD$92+(SummaryProjects!I300/SensitivityAnalysis!H$36)*100*$BD$93+(SummaryProjects!I320/SensitivityAnalysis!H$36)*100*$BD$94+(SummaryProjects!I340/SensitivityAnalysis!H$36)*100*$BD$95+(SummaryProjects!I360/SensitivityAnalysis!H$36)*100*$BD$96+(SummaryProjects!I380/SensitivityAnalysis!H$36)*100*$BD$97+(SummaryProjects!I400/SensitivityAnalysis!H$36)*100*$BD$98+(SummaryProjects!I420/SensitivityAnalysis!H$36)*100*$BD$99+(SummaryProjects!I440/SensitivityAnalysis!H$36)*100*$BD$100+(SummaryProjects!I460/SensitivityAnalysis!H$36)*100*$BD$101+(SummaryProjects!I480/SensitivityAnalysis!H$36)*100*$BD$102+(SummaryProjects!I500/SensitivityAnalysis!H$36)*100*$BD$103+(SummaryProjects!I520/SensitivityAnalysis!H$36)*100*$BD$104+(SummaryProjects!I540/SensitivityAnalysis!H$36)*100*$BD$105+(SummaryProjects!I560/SensitivityAnalysis!H$36)*100*$BD$106+(SummaryProjects!I580/SensitivityAnalysis!H$36)*100*$BD$107+(SummaryProjects!I600/SensitivityAnalysis!H$36)*100*$BD$108+(SummaryProjects!I620/SensitivityAnalysis!H$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!J40/SensitivityAnalysis!I$36)*100*$BD$80+(SummaryProjects!J60/SensitivityAnalysis!I$36)*100*$BD$81+(SummaryProjects!J80/SensitivityAnalysis!I$36)*100*$BD$82+(SummaryProjects!J100/SensitivityAnalysis!I$36)*100*$BD$83+(SummaryProjects!J120/SensitivityAnalysis!I$36)*100*$BD$84+(SummaryProjects!J140/SensitivityAnalysis!I$36)*100*$BD$85+(SummaryProjects!J160/SensitivityAnalysis!I$36)*100*$BD$86+(SummaryProjects!J180/SensitivityAnalysis!I$36)*100*$BD$87+(SummaryProjects!J200/SensitivityAnalysis!I$36)*100*$BD$88+(SummaryProjects!J220/SensitivityAnalysis!I$36)*100*$BD$89+(SummaryProjects!J240/SensitivityAnalysis!I$36)*100*$BD$90+(SummaryProjects!J260/SensitivityAnalysis!I$36)*100*$BD$91+(SummaryProjects!J280/SensitivityAnalysis!I$36)*100*$BD$92+(SummaryProjects!J300/SensitivityAnalysis!I$36)*100*$BD$93+(SummaryProjects!J320/SensitivityAnalysis!I$36)*100*$BD$94+(SummaryProjects!J340/SensitivityAnalysis!I$36)*100*$BD$95+(SummaryProjects!J360/SensitivityAnalysis!I$36)*100*$BD$96+(SummaryProjects!J380/SensitivityAnalysis!I$36)*100*$BD$97+(SummaryProjects!J400/SensitivityAnalysis!I$36)*100*$BD$98+(SummaryProjects!J420/SensitivityAnalysis!I$36)*100*$BD$99+(SummaryProjects!J440/SensitivityAnalysis!I$36)*100*$BD$100+(SummaryProjects!J460/SensitivityAnalysis!I$36)*100*$BD$101+(SummaryProjects!J480/SensitivityAnalysis!I$36)*100*$BD$102+(SummaryProjects!J500/SensitivityAnalysis!I$36)*100*$BD$103+(SummaryProjects!J520/SensitivityAnalysis!I$36)*100*$BD$104+(SummaryProjects!J540/SensitivityAnalysis!I$36)*100*$BD$105+(SummaryProjects!J560/SensitivityAnalysis!I$36)*100*$BD$106+(SummaryProjects!J580/SensitivityAnalysis!I$36)*100*$BD$107+(SummaryProjects!J600/SensitivityAnalysis!I$36)*100*$BD$108+(SummaryProjects!J620/SensitivityAnalysis!I$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!K40/SensitivityAnalysis!J$36)*100*$BD$80+(SummaryProjects!K60/SensitivityAnalysis!J$36)*100*$BD$81+(SummaryProjects!K80/SensitivityAnalysis!J$36)*100*$BD$82+(SummaryProjects!K100/SensitivityAnalysis!J$36)*100*$BD$83+(SummaryProjects!K120/SensitivityAnalysis!J$36)*100*$BD$84+(SummaryProjects!K140/SensitivityAnalysis!J$36)*100*$BD$85+(SummaryProjects!K160/SensitivityAnalysis!J$36)*100*$BD$86+(SummaryProjects!K180/SensitivityAnalysis!J$36)*100*$BD$87+(SummaryProjects!K200/SensitivityAnalysis!J$36)*100*$BD$88+(SummaryProjects!K220/SensitivityAnalysis!J$36)*100*$BD$89+(SummaryProjects!K240/SensitivityAnalysis!J$36)*100*$BD$90+(SummaryProjects!K260/SensitivityAnalysis!J$36)*100*$BD$91+(SummaryProjects!K280/SensitivityAnalysis!J$36)*100*$BD$92+(SummaryProjects!K300/SensitivityAnalysis!J$36)*100*$BD$93+(SummaryProjects!K320/SensitivityAnalysis!J$36)*100*$BD$94+(SummaryProjects!K340/SensitivityAnalysis!J$36)*100*$BD$95+(SummaryProjects!K360/SensitivityAnalysis!J$36)*100*$BD$96+(SummaryProjects!K380/SensitivityAnalysis!J$36)*100*$BD$97+(SummaryProjects!K400/SensitivityAnalysis!J$36)*100*$BD$98+(SummaryProjects!K420/SensitivityAnalysis!J$36)*100*$BD$99+(SummaryProjects!K440/SensitivityAnalysis!J$36)*100*$BD$100+(SummaryProjects!K460/SensitivityAnalysis!J$36)*100*$BD$101+(SummaryProjects!K480/SensitivityAnalysis!J$36)*100*$BD$102+(SummaryProjects!K500/SensitivityAnalysis!J$36)*100*$BD$103+(SummaryProjects!K520/SensitivityAnalysis!J$36)*100*$BD$104+(SummaryProjects!K540/SensitivityAnalysis!J$36)*100*$BD$105+(SummaryProjects!K560/SensitivityAnalysis!J$36)*100*$BD$106+(SummaryProjects!K580/SensitivityAnalysis!J$36)*100*$BD$107+(SummaryProjects!K600/SensitivityAnalysis!J$36)*100*$BD$108+(SummaryProjects!K620/SensitivityAnalysis!J$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!L40/SensitivityAnalysis!K$36)*100*$BD$80+(SummaryProjects!L60/SensitivityAnalysis!K$36)*100*$BD$81+(SummaryProjects!L80/SensitivityAnalysis!K$36)*100*$BD$82+(SummaryProjects!L100/SensitivityAnalysis!K$36)*100*$BD$83+(SummaryProjects!L120/SensitivityAnalysis!K$36)*100*$BD$84+(SummaryProjects!L140/SensitivityAnalysis!K$36)*100*$BD$85+(SummaryProjects!L160/SensitivityAnalysis!K$36)*100*$BD$86+(SummaryProjects!L180/SensitivityAnalysis!K$36)*100*$BD$87+(SummaryProjects!L200/SensitivityAnalysis!K$36)*100*$BD$88+(SummaryProjects!L220/SensitivityAnalysis!K$36)*100*$BD$89+(SummaryProjects!L240/SensitivityAnalysis!K$36)*100*$BD$90+(SummaryProjects!L260/SensitivityAnalysis!K$36)*100*$BD$91+(SummaryProjects!L280/SensitivityAnalysis!K$36)*100*$BD$92+(SummaryProjects!L300/SensitivityAnalysis!K$36)*100*$BD$93+(SummaryProjects!L320/SensitivityAnalysis!K$36)*100*$BD$94+(SummaryProjects!L340/SensitivityAnalysis!K$36)*100*$BD$95+(SummaryProjects!L360/SensitivityAnalysis!K$36)*100*$BD$96+(SummaryProjects!L380/SensitivityAnalysis!K$36)*100*$BD$97+(SummaryProjects!L400/SensitivityAnalysis!K$36)*100*$BD$98+(SummaryProjects!L420/SensitivityAnalysis!K$36)*100*$BD$99+(SummaryProjects!L440/SensitivityAnalysis!K$36)*100*$BD$100+(SummaryProjects!L460/SensitivityAnalysis!K$36)*100*$BD$101+(SummaryProjects!L480/SensitivityAnalysis!K$36)*100*$BD$102+(SummaryProjects!L500/SensitivityAnalysis!K$36)*100*$BD$103+(SummaryProjects!L520/SensitivityAnalysis!K$36)*100*$BD$104+(SummaryProjects!L540/SensitivityAnalysis!K$36)*100*$BD$105+(SummaryProjects!L560/SensitivityAnalysis!K$36)*100*$BD$106+(SummaryProjects!L580/SensitivityAnalysis!K$36)*100*$BD$107+(SummaryProjects!L600/SensitivityAnalysis!K$36)*100*$BD$108+(SummaryProjects!L620/SensitivityAnalysis!K$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!M40/SensitivityAnalysis!L$36)*100*$BD$80+(SummaryProjects!M60/SensitivityAnalysis!L$36)*100*$BD$81+(SummaryProjects!M80/SensitivityAnalysis!L$36)*100*$BD$82+(SummaryProjects!M100/SensitivityAnalysis!L$36)*100*$BD$83+(SummaryProjects!M120/SensitivityAnalysis!L$36)*100*$BD$84+(SummaryProjects!M140/SensitivityAnalysis!L$36)*100*$BD$85+(SummaryProjects!M160/SensitivityAnalysis!L$36)*100*$BD$86+(SummaryProjects!M180/SensitivityAnalysis!L$36)*100*$BD$87+(SummaryProjects!M200/SensitivityAnalysis!L$36)*100*$BD$88+(SummaryProjects!M220/SensitivityAnalysis!L$36)*100*$BD$89+(SummaryProjects!M240/SensitivityAnalysis!L$36)*100*$BD$90+(SummaryProjects!M260/SensitivityAnalysis!L$36)*100*$BD$91+(SummaryProjects!M280/SensitivityAnalysis!L$36)*100*$BD$92+(SummaryProjects!M300/SensitivityAnalysis!L$36)*100*$BD$93+(SummaryProjects!M320/SensitivityAnalysis!L$36)*100*$BD$94+(SummaryProjects!M340/SensitivityAnalysis!L$36)*100*$BD$95+(SummaryProjects!M360/SensitivityAnalysis!L$36)*100*$BD$96+(SummaryProjects!M380/SensitivityAnalysis!L$36)*100*$BD$97+(SummaryProjects!M400/SensitivityAnalysis!L$36)*100*$BD$98+(SummaryProjects!M420/SensitivityAnalysis!L$36)*100*$BD$99+(SummaryProjects!M440/SensitivityAnalysis!L$36)*100*$BD$100+(SummaryProjects!M460/SensitivityAnalysis!L$36)*100*$BD$101+(SummaryProjects!M480/SensitivityAnalysis!L$36)*100*$BD$102+(SummaryProjects!M500/SensitivityAnalysis!L$36)*100*$BD$103+(SummaryProjects!M520/SensitivityAnalysis!L$36)*100*$BD$104+(SummaryProjects!M540/SensitivityAnalysis!L$36)*100*$BD$105+(SummaryProjects!M560/SensitivityAnalysis!L$36)*100*$BD$106+(SummaryProjects!M580/SensitivityAnalysis!L$36)*100*$BD$107+(SummaryProjects!M600/SensitivityAnalysis!L$36)*100*$BD$108+(SummaryProjects!M620/SensitivityAnalysis!L$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!N40/SensitivityAnalysis!M$36)*100*$BD$80+(SummaryProjects!N60/SensitivityAnalysis!M$36)*100*$BD$81+(SummaryProjects!N80/SensitivityAnalysis!M$36)*100*$BD$82+(SummaryProjects!N100/SensitivityAnalysis!M$36)*100*$BD$83+(SummaryProjects!N120/SensitivityAnalysis!M$36)*100*$BD$84+(SummaryProjects!N140/SensitivityAnalysis!M$36)*100*$BD$85+(SummaryProjects!N160/SensitivityAnalysis!M$36)*100*$BD$86+(SummaryProjects!N180/SensitivityAnalysis!M$36)*100*$BD$87+(SummaryProjects!N200/SensitivityAnalysis!M$36)*100*$BD$88+(SummaryProjects!N220/SensitivityAnalysis!M$36)*100*$BD$89+(SummaryProjects!N240/SensitivityAnalysis!M$36)*100*$BD$90+(SummaryProjects!N260/SensitivityAnalysis!M$36)*100*$BD$91+(SummaryProjects!N280/SensitivityAnalysis!M$36)*100*$BD$92+(SummaryProjects!N300/SensitivityAnalysis!M$36)*100*$BD$93+(SummaryProjects!N320/SensitivityAnalysis!M$36)*100*$BD$94+(SummaryProjects!N340/SensitivityAnalysis!M$36)*100*$BD$95+(SummaryProjects!N360/SensitivityAnalysis!M$36)*100*$BD$96+(SummaryProjects!N380/SensitivityAnalysis!M$36)*100*$BD$97+(SummaryProjects!N400/SensitivityAnalysis!M$36)*100*$BD$98+(SummaryProjects!N420/SensitivityAnalysis!M$36)*100*$BD$99+(SummaryProjects!N440/SensitivityAnalysis!M$36)*100*$BD$100+(SummaryProjects!N460/SensitivityAnalysis!M$36)*100*$BD$101+(SummaryProjects!N480/SensitivityAnalysis!M$36)*100*$BD$102+(SummaryProjects!N500/SensitivityAnalysis!M$36)*100*$BD$103+(SummaryProjects!N520/SensitivityAnalysis!M$36)*100*$BD$104+(SummaryProjects!N540/SensitivityAnalysis!M$36)*100*$BD$105+(SummaryProjects!N560/SensitivityAnalysis!M$36)*100*$BD$106+(SummaryProjects!N580/SensitivityAnalysis!M$36)*100*$BD$107+(SummaryProjects!N600/SensitivityAnalysis!M$36)*100*$BD$108+(SummaryProjects!N620/SensitivityAnalysis!M$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!O40/SensitivityAnalysis!N$36)*100*$BD$80+(SummaryProjects!O60/SensitivityAnalysis!N$36)*100*$BD$81+(SummaryProjects!O80/SensitivityAnalysis!N$36)*100*$BD$82+(SummaryProjects!O100/SensitivityAnalysis!N$36)*100*$BD$83+(SummaryProjects!O120/SensitivityAnalysis!N$36)*100*$BD$84+(SummaryProjects!O140/SensitivityAnalysis!N$36)*100*$BD$85+(SummaryProjects!O160/SensitivityAnalysis!N$36)*100*$BD$86+(SummaryProjects!O180/SensitivityAnalysis!N$36)*100*$BD$87+(SummaryProjects!O200/SensitivityAnalysis!N$36)*100*$BD$88+(SummaryProjects!O220/SensitivityAnalysis!N$36)*100*$BD$89+(SummaryProjects!O240/SensitivityAnalysis!N$36)*100*$BD$90+(SummaryProjects!O260/SensitivityAnalysis!N$36)*100*$BD$91+(SummaryProjects!O280/SensitivityAnalysis!N$36)*100*$BD$92+(SummaryProjects!O300/SensitivityAnalysis!N$36)*100*$BD$93+(SummaryProjects!O320/SensitivityAnalysis!N$36)*100*$BD$94+(SummaryProjects!O340/SensitivityAnalysis!N$36)*100*$BD$95+(SummaryProjects!O360/SensitivityAnalysis!N$36)*100*$BD$96+(SummaryProjects!O380/SensitivityAnalysis!N$36)*100*$BD$97+(SummaryProjects!O400/SensitivityAnalysis!N$36)*100*$BD$98+(SummaryProjects!O420/SensitivityAnalysis!N$36)*100*$BD$99+(SummaryProjects!O440/SensitivityAnalysis!N$36)*100*$BD$100+(SummaryProjects!O460/SensitivityAnalysis!N$36)*100*$BD$101+(SummaryProjects!O480/SensitivityAnalysis!N$36)*100*$BD$102+(SummaryProjects!O500/SensitivityAnalysis!N$36)*100*$BD$103+(SummaryProjects!O520/SensitivityAnalysis!N$36)*100*$BD$104+(SummaryProjects!O540/SensitivityAnalysis!N$36)*100*$BD$105+(SummaryProjects!O560/SensitivityAnalysis!N$36)*100*$BD$106+(SummaryProjects!O580/SensitivityAnalysis!N$36)*100*$BD$107+(SummaryProjects!O600/SensitivityAnalysis!N$36)*100*$BD$108+(SummaryProjects!O620/SensitivityAnalysis!N$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!P40/SensitivityAnalysis!O$36)*100*$BD$80+(SummaryProjects!P60/SensitivityAnalysis!O$36)*100*$BD$81+(SummaryProjects!P80/SensitivityAnalysis!O$36)*100*$BD$82+(SummaryProjects!P100/SensitivityAnalysis!O$36)*100*$BD$83+(SummaryProjects!P120/SensitivityAnalysis!O$36)*100*$BD$84+(SummaryProjects!P140/SensitivityAnalysis!O$36)*100*$BD$85+(SummaryProjects!P160/SensitivityAnalysis!O$36)*100*$BD$86+(SummaryProjects!P180/SensitivityAnalysis!O$36)*100*$BD$87+(SummaryProjects!P200/SensitivityAnalysis!O$36)*100*$BD$88+(SummaryProjects!P220/SensitivityAnalysis!O$36)*100*$BD$89+(SummaryProjects!P240/SensitivityAnalysis!O$36)*100*$BD$90+(SummaryProjects!P260/SensitivityAnalysis!O$36)*100*$BD$91+(SummaryProjects!P280/SensitivityAnalysis!O$36)*100*$BD$92+(SummaryProjects!P300/SensitivityAnalysis!O$36)*100*$BD$93+(SummaryProjects!P320/SensitivityAnalysis!O$36)*100*$BD$94+(SummaryProjects!P340/SensitivityAnalysis!O$36)*100*$BD$95+(SummaryProjects!P360/SensitivityAnalysis!O$36)*100*$BD$96+(SummaryProjects!P380/SensitivityAnalysis!O$36)*100*$BD$97+(SummaryProjects!P400/SensitivityAnalysis!O$36)*100*$BD$98+(SummaryProjects!P420/SensitivityAnalysis!O$36)*100*$BD$99+(SummaryProjects!P440/SensitivityAnalysis!O$36)*100*$BD$100+(SummaryProjects!P460/SensitivityAnalysis!O$36)*100*$BD$101+(SummaryProjects!P480/SensitivityAnalysis!O$36)*100*$BD$102+(SummaryProjects!P500/SensitivityAnalysis!O$36)*100*$BD$103+(SummaryProjects!P520/SensitivityAnalysis!O$36)*100*$BD$104+(SummaryProjects!P540/SensitivityAnalysis!O$36)*100*$BD$105+(SummaryProjects!P560/SensitivityAnalysis!O$36)*100*$BD$106+(SummaryProjects!P580/SensitivityAnalysis!O$36)*100*$BD$107+(SummaryProjects!P600/SensitivityAnalysis!O$36)*100*$BD$108+(SummaryProjects!P620/SensitivityAnalysis!O$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Q40/SensitivityAnalysis!P$36)*100*$BD$80+(SummaryProjects!Q60/SensitivityAnalysis!P$36)*100*$BD$81+(SummaryProjects!Q80/SensitivityAnalysis!P$36)*100*$BD$82+(SummaryProjects!Q100/SensitivityAnalysis!P$36)*100*$BD$83+(SummaryProjects!Q120/SensitivityAnalysis!P$36)*100*$BD$84+(SummaryProjects!Q140/SensitivityAnalysis!P$36)*100*$BD$85+(SummaryProjects!Q160/SensitivityAnalysis!P$36)*100*$BD$86+(SummaryProjects!Q180/SensitivityAnalysis!P$36)*100*$BD$87+(SummaryProjects!Q200/SensitivityAnalysis!P$36)*100*$BD$88+(SummaryProjects!Q220/SensitivityAnalysis!P$36)*100*$BD$89+(SummaryProjects!Q240/SensitivityAnalysis!P$36)*100*$BD$90+(SummaryProjects!Q260/SensitivityAnalysis!P$36)*100*$BD$91+(SummaryProjects!Q280/SensitivityAnalysis!P$36)*100*$BD$92+(SummaryProjects!Q300/SensitivityAnalysis!P$36)*100*$BD$93+(SummaryProjects!Q320/SensitivityAnalysis!P$36)*100*$BD$94+(SummaryProjects!Q340/SensitivityAnalysis!P$36)*100*$BD$95+(SummaryProjects!Q360/SensitivityAnalysis!P$36)*100*$BD$96+(SummaryProjects!Q380/SensitivityAnalysis!P$36)*100*$BD$97+(SummaryProjects!Q400/SensitivityAnalysis!P$36)*100*$BD$98+(SummaryProjects!Q420/SensitivityAnalysis!P$36)*100*$BD$99+(SummaryProjects!Q440/SensitivityAnalysis!P$36)*100*$BD$100+(SummaryProjects!Q460/SensitivityAnalysis!P$36)*100*$BD$101+(SummaryProjects!Q480/SensitivityAnalysis!P$36)*100*$BD$102+(SummaryProjects!Q500/SensitivityAnalysis!P$36)*100*$BD$103+(SummaryProjects!Q520/SensitivityAnalysis!P$36)*100*$BD$104+(SummaryProjects!Q540/SensitivityAnalysis!P$36)*100*$BD$105+(SummaryProjects!Q560/SensitivityAnalysis!P$36)*100*$BD$106+(SummaryProjects!Q580/SensitivityAnalysis!P$36)*100*$BD$107+(SummaryProjects!Q600/SensitivityAnalysis!P$36)*100*$BD$108+(SummaryProjects!Q620/SensitivityAnalysis!P$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!R40/SensitivityAnalysis!Q$36)*100*$BD$80+(SummaryProjects!R60/SensitivityAnalysis!Q$36)*100*$BD$81+(SummaryProjects!R80/SensitivityAnalysis!Q$36)*100*$BD$82+(SummaryProjects!R100/SensitivityAnalysis!Q$36)*100*$BD$83+(SummaryProjects!R120/SensitivityAnalysis!Q$36)*100*$BD$84+(SummaryProjects!R140/SensitivityAnalysis!Q$36)*100*$BD$85+(SummaryProjects!R160/SensitivityAnalysis!Q$36)*100*$BD$86+(SummaryProjects!R180/SensitivityAnalysis!Q$36)*100*$BD$87+(SummaryProjects!R200/SensitivityAnalysis!Q$36)*100*$BD$88+(SummaryProjects!R220/SensitivityAnalysis!Q$36)*100*$BD$89+(SummaryProjects!R240/SensitivityAnalysis!Q$36)*100*$BD$90+(SummaryProjects!R260/SensitivityAnalysis!Q$36)*100*$BD$91+(SummaryProjects!R280/SensitivityAnalysis!Q$36)*100*$BD$92+(SummaryProjects!R300/SensitivityAnalysis!Q$36)*100*$BD$93+(SummaryProjects!R320/SensitivityAnalysis!Q$36)*100*$BD$94+(SummaryProjects!R340/SensitivityAnalysis!Q$36)*100*$BD$95+(SummaryProjects!R360/SensitivityAnalysis!Q$36)*100*$BD$96+(SummaryProjects!R380/SensitivityAnalysis!Q$36)*100*$BD$97+(SummaryProjects!R400/SensitivityAnalysis!Q$36)*100*$BD$98+(SummaryProjects!R420/SensitivityAnalysis!Q$36)*100*$BD$99+(SummaryProjects!R440/SensitivityAnalysis!Q$36)*100*$BD$100+(SummaryProjects!R460/SensitivityAnalysis!Q$36)*100*$BD$101+(SummaryProjects!R480/SensitivityAnalysis!Q$36)*100*$BD$102+(SummaryProjects!R500/SensitivityAnalysis!Q$36)*100*$BD$103+(SummaryProjects!R520/SensitivityAnalysis!Q$36)*100*$BD$104+(SummaryProjects!R540/SensitivityAnalysis!Q$36)*100*$BD$105+(SummaryProjects!R560/SensitivityAnalysis!Q$36)*100*$BD$106+(SummaryProjects!R580/SensitivityAnalysis!Q$36)*100*$BD$107+(SummaryProjects!R600/SensitivityAnalysis!Q$36)*100*$BD$108+(SummaryProjects!R620/SensitivityAnalysis!Q$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!S40/SensitivityAnalysis!R$36)*100*$BD$80+(SummaryProjects!S60/SensitivityAnalysis!R$36)*100*$BD$81+(SummaryProjects!S80/SensitivityAnalysis!R$36)*100*$BD$82+(SummaryProjects!S100/SensitivityAnalysis!R$36)*100*$BD$83+(SummaryProjects!S120/SensitivityAnalysis!R$36)*100*$BD$84+(SummaryProjects!S140/SensitivityAnalysis!R$36)*100*$BD$85+(SummaryProjects!S160/SensitivityAnalysis!R$36)*100*$BD$86+(SummaryProjects!S180/SensitivityAnalysis!R$36)*100*$BD$87+(SummaryProjects!S200/SensitivityAnalysis!R$36)*100*$BD$88+(SummaryProjects!S220/SensitivityAnalysis!R$36)*100*$BD$89+(SummaryProjects!S240/SensitivityAnalysis!R$36)*100*$BD$90+(SummaryProjects!S260/SensitivityAnalysis!R$36)*100*$BD$91+(SummaryProjects!S280/SensitivityAnalysis!R$36)*100*$BD$92+(SummaryProjects!S300/SensitivityAnalysis!R$36)*100*$BD$93+(SummaryProjects!S320/SensitivityAnalysis!R$36)*100*$BD$94+(SummaryProjects!S340/SensitivityAnalysis!R$36)*100*$BD$95+(SummaryProjects!S360/SensitivityAnalysis!R$36)*100*$BD$96+(SummaryProjects!S380/SensitivityAnalysis!R$36)*100*$BD$97+(SummaryProjects!S400/SensitivityAnalysis!R$36)*100*$BD$98+(SummaryProjects!S420/SensitivityAnalysis!R$36)*100*$BD$99+(SummaryProjects!S440/SensitivityAnalysis!R$36)*100*$BD$100+(SummaryProjects!S460/SensitivityAnalysis!R$36)*100*$BD$101+(SummaryProjects!S480/SensitivityAnalysis!R$36)*100*$BD$102+(SummaryProjects!S500/SensitivityAnalysis!R$36)*100*$BD$103+(SummaryProjects!S520/SensitivityAnalysis!R$36)*100*$BD$104+(SummaryProjects!S540/SensitivityAnalysis!R$36)*100*$BD$105+(SummaryProjects!S560/SensitivityAnalysis!R$36)*100*$BD$106+(SummaryProjects!S580/SensitivityAnalysis!R$36)*100*$BD$107+(SummaryProjects!S600/SensitivityAnalysis!R$36)*100*$BD$108+(SummaryProjects!S620/SensitivityAnalysis!R$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!T40/SensitivityAnalysis!S$36)*100*$BD$80+(SummaryProjects!T60/SensitivityAnalysis!S$36)*100*$BD$81+(SummaryProjects!T80/SensitivityAnalysis!S$36)*100*$BD$82+(SummaryProjects!T100/SensitivityAnalysis!S$36)*100*$BD$83+(SummaryProjects!T120/SensitivityAnalysis!S$36)*100*$BD$84+(SummaryProjects!T140/SensitivityAnalysis!S$36)*100*$BD$85+(SummaryProjects!T160/SensitivityAnalysis!S$36)*100*$BD$86+(SummaryProjects!T180/SensitivityAnalysis!S$36)*100*$BD$87+(SummaryProjects!T200/SensitivityAnalysis!S$36)*100*$BD$88+(SummaryProjects!T220/SensitivityAnalysis!S$36)*100*$BD$89+(SummaryProjects!T240/SensitivityAnalysis!S$36)*100*$BD$90+(SummaryProjects!T260/SensitivityAnalysis!S$36)*100*$BD$91+(SummaryProjects!T280/SensitivityAnalysis!S$36)*100*$BD$92+(SummaryProjects!T300/SensitivityAnalysis!S$36)*100*$BD$93+(SummaryProjects!T320/SensitivityAnalysis!S$36)*100*$BD$94+(SummaryProjects!T340/SensitivityAnalysis!S$36)*100*$BD$95+(SummaryProjects!T360/SensitivityAnalysis!S$36)*100*$BD$96+(SummaryProjects!T380/SensitivityAnalysis!S$36)*100*$BD$97+(SummaryProjects!T400/SensitivityAnalysis!S$36)*100*$BD$98+(SummaryProjects!T420/SensitivityAnalysis!S$36)*100*$BD$99+(SummaryProjects!T440/SensitivityAnalysis!S$36)*100*$BD$100+(SummaryProjects!T460/SensitivityAnalysis!S$36)*100*$BD$101+(SummaryProjects!T480/SensitivityAnalysis!S$36)*100*$BD$102+(SummaryProjects!T500/SensitivityAnalysis!S$36)*100*$BD$103+(SummaryProjects!T520/SensitivityAnalysis!S$36)*100*$BD$104+(SummaryProjects!T540/SensitivityAnalysis!S$36)*100*$BD$105+(SummaryProjects!T560/SensitivityAnalysis!S$36)*100*$BD$106+(SummaryProjects!T580/SensitivityAnalysis!S$36)*100*$BD$107+(SummaryProjects!T600/SensitivityAnalysis!S$36)*100*$BD$108+(SummaryProjects!T620/SensitivityAnalysis!S$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!U40/SensitivityAnalysis!T$36)*100*$BD$80+(SummaryProjects!U60/SensitivityAnalysis!T$36)*100*$BD$81+(SummaryProjects!U80/SensitivityAnalysis!T$36)*100*$BD$82+(SummaryProjects!U100/SensitivityAnalysis!T$36)*100*$BD$83+(SummaryProjects!U120/SensitivityAnalysis!T$36)*100*$BD$84+(SummaryProjects!U140/SensitivityAnalysis!T$36)*100*$BD$85+(SummaryProjects!U160/SensitivityAnalysis!T$36)*100*$BD$86+(SummaryProjects!U180/SensitivityAnalysis!T$36)*100*$BD$87+(SummaryProjects!U200/SensitivityAnalysis!T$36)*100*$BD$88+(SummaryProjects!U220/SensitivityAnalysis!T$36)*100*$BD$89+(SummaryProjects!U240/SensitivityAnalysis!T$36)*100*$BD$90+(SummaryProjects!U260/SensitivityAnalysis!T$36)*100*$BD$91+(SummaryProjects!U280/SensitivityAnalysis!T$36)*100*$BD$92+(SummaryProjects!U300/SensitivityAnalysis!T$36)*100*$BD$93+(SummaryProjects!U320/SensitivityAnalysis!T$36)*100*$BD$94+(SummaryProjects!U340/SensitivityAnalysis!T$36)*100*$BD$95+(SummaryProjects!U360/SensitivityAnalysis!T$36)*100*$BD$96+(SummaryProjects!U380/SensitivityAnalysis!T$36)*100*$BD$97+(SummaryProjects!U400/SensitivityAnalysis!T$36)*100*$BD$98+(SummaryProjects!U420/SensitivityAnalysis!T$36)*100*$BD$99+(SummaryProjects!U440/SensitivityAnalysis!T$36)*100*$BD$100+(SummaryProjects!U460/SensitivityAnalysis!T$36)*100*$BD$101+(SummaryProjects!U480/SensitivityAnalysis!T$36)*100*$BD$102+(SummaryProjects!U500/SensitivityAnalysis!T$36)*100*$BD$103+(SummaryProjects!U520/SensitivityAnalysis!T$36)*100*$BD$104+(SummaryProjects!U540/SensitivityAnalysis!T$36)*100*$BD$105+(SummaryProjects!U560/SensitivityAnalysis!T$36)*100*$BD$106+(SummaryProjects!U580/SensitivityAnalysis!T$36)*100*$BD$107+(SummaryProjects!U600/SensitivityAnalysis!T$36)*100*$BD$108+(SummaryProjects!U620/SensitivityAnalysis!T$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!V40/SensitivityAnalysis!U$36)*100*$BD$80+(SummaryProjects!V60/SensitivityAnalysis!U$36)*100*$BD$81+(SummaryProjects!V80/SensitivityAnalysis!U$36)*100*$BD$82+(SummaryProjects!V100/SensitivityAnalysis!U$36)*100*$BD$83+(SummaryProjects!V120/SensitivityAnalysis!U$36)*100*$BD$84+(SummaryProjects!V140/SensitivityAnalysis!U$36)*100*$BD$85+(SummaryProjects!V160/SensitivityAnalysis!U$36)*100*$BD$86+(SummaryProjects!V180/SensitivityAnalysis!U$36)*100*$BD$87+(SummaryProjects!V200/SensitivityAnalysis!U$36)*100*$BD$88+(SummaryProjects!V220/SensitivityAnalysis!U$36)*100*$BD$89+(SummaryProjects!V240/SensitivityAnalysis!U$36)*100*$BD$90+(SummaryProjects!V260/SensitivityAnalysis!U$36)*100*$BD$91+(SummaryProjects!V280/SensitivityAnalysis!U$36)*100*$BD$92+(SummaryProjects!V300/SensitivityAnalysis!U$36)*100*$BD$93+(SummaryProjects!V320/SensitivityAnalysis!U$36)*100*$BD$94+(SummaryProjects!V340/SensitivityAnalysis!U$36)*100*$BD$95+(SummaryProjects!V360/SensitivityAnalysis!U$36)*100*$BD$96+(SummaryProjects!V380/SensitivityAnalysis!U$36)*100*$BD$97+(SummaryProjects!V400/SensitivityAnalysis!U$36)*100*$BD$98+(SummaryProjects!V420/SensitivityAnalysis!U$36)*100*$BD$99+(SummaryProjects!V440/SensitivityAnalysis!U$36)*100*$BD$100+(SummaryProjects!V460/SensitivityAnalysis!U$36)*100*$BD$101+(SummaryProjects!V480/SensitivityAnalysis!U$36)*100*$BD$102+(SummaryProjects!V500/SensitivityAnalysis!U$36)*100*$BD$103+(SummaryProjects!V520/SensitivityAnalysis!U$36)*100*$BD$104+(SummaryProjects!V540/SensitivityAnalysis!U$36)*100*$BD$105+(SummaryProjects!V560/SensitivityAnalysis!U$36)*100*$BD$106+(SummaryProjects!V580/SensitivityAnalysis!U$36)*100*$BD$107+(SummaryProjects!V600/SensitivityAnalysis!U$36)*100*$BD$108+(SummaryProjects!V620/SensitivityAnalysis!U$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!W40/SensitivityAnalysis!V$36)*100*$BD$80+(SummaryProjects!W60/SensitivityAnalysis!V$36)*100*$BD$81+(SummaryProjects!W80/SensitivityAnalysis!V$36)*100*$BD$82+(SummaryProjects!W100/SensitivityAnalysis!V$36)*100*$BD$83+(SummaryProjects!W120/SensitivityAnalysis!V$36)*100*$BD$84+(SummaryProjects!W140/SensitivityAnalysis!V$36)*100*$BD$85+(SummaryProjects!W160/SensitivityAnalysis!V$36)*100*$BD$86+(SummaryProjects!W180/SensitivityAnalysis!V$36)*100*$BD$87+(SummaryProjects!W200/SensitivityAnalysis!V$36)*100*$BD$88+(SummaryProjects!W220/SensitivityAnalysis!V$36)*100*$BD$89+(SummaryProjects!W240/SensitivityAnalysis!V$36)*100*$BD$90+(SummaryProjects!W260/SensitivityAnalysis!V$36)*100*$BD$91+(SummaryProjects!W280/SensitivityAnalysis!V$36)*100*$BD$92+(SummaryProjects!W300/SensitivityAnalysis!V$36)*100*$BD$93+(SummaryProjects!W320/SensitivityAnalysis!V$36)*100*$BD$94+(SummaryProjects!W340/SensitivityAnalysis!V$36)*100*$BD$95+(SummaryProjects!W360/SensitivityAnalysis!V$36)*100*$BD$96+(SummaryProjects!W380/SensitivityAnalysis!V$36)*100*$BD$97+(SummaryProjects!W400/SensitivityAnalysis!V$36)*100*$BD$98+(SummaryProjects!W420/SensitivityAnalysis!V$36)*100*$BD$99+(SummaryProjects!W440/SensitivityAnalysis!V$36)*100*$BD$100+(SummaryProjects!W460/SensitivityAnalysis!V$36)*100*$BD$101+(SummaryProjects!W480/SensitivityAnalysis!V$36)*100*$BD$102+(SummaryProjects!W500/SensitivityAnalysis!V$36)*100*$BD$103+(SummaryProjects!W520/SensitivityAnalysis!V$36)*100*$BD$104+(SummaryProjects!W540/SensitivityAnalysis!V$36)*100*$BD$105+(SummaryProjects!W560/SensitivityAnalysis!V$36)*100*$BD$106+(SummaryProjects!W580/SensitivityAnalysis!V$36)*100*$BD$107+(SummaryProjects!W600/SensitivityAnalysis!V$36)*100*$BD$108+(SummaryProjects!W620/SensitivityAnalysis!V$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!X40/SensitivityAnalysis!W$36)*100*$BD$80+(SummaryProjects!X60/SensitivityAnalysis!W$36)*100*$BD$81+(SummaryProjects!X80/SensitivityAnalysis!W$36)*100*$BD$82+(SummaryProjects!X100/SensitivityAnalysis!W$36)*100*$BD$83+(SummaryProjects!X120/SensitivityAnalysis!W$36)*100*$BD$84+(SummaryProjects!X140/SensitivityAnalysis!W$36)*100*$BD$85+(SummaryProjects!X160/SensitivityAnalysis!W$36)*100*$BD$86+(SummaryProjects!X180/SensitivityAnalysis!W$36)*100*$BD$87+(SummaryProjects!X200/SensitivityAnalysis!W$36)*100*$BD$88+(SummaryProjects!X220/SensitivityAnalysis!W$36)*100*$BD$89+(SummaryProjects!X240/SensitivityAnalysis!W$36)*100*$BD$90+(SummaryProjects!X260/SensitivityAnalysis!W$36)*100*$BD$91+(SummaryProjects!X280/SensitivityAnalysis!W$36)*100*$BD$92+(SummaryProjects!X300/SensitivityAnalysis!W$36)*100*$BD$93+(SummaryProjects!X320/SensitivityAnalysis!W$36)*100*$BD$94+(SummaryProjects!X340/SensitivityAnalysis!W$36)*100*$BD$95+(SummaryProjects!X360/SensitivityAnalysis!W$36)*100*$BD$96+(SummaryProjects!X380/SensitivityAnalysis!W$36)*100*$BD$97+(SummaryProjects!X400/SensitivityAnalysis!W$36)*100*$BD$98+(SummaryProjects!X420/SensitivityAnalysis!W$36)*100*$BD$99+(SummaryProjects!X440/SensitivityAnalysis!W$36)*100*$BD$100+(SummaryProjects!X460/SensitivityAnalysis!W$36)*100*$BD$101+(SummaryProjects!X480/SensitivityAnalysis!W$36)*100*$BD$102+(SummaryProjects!X500/SensitivityAnalysis!W$36)*100*$BD$103+(SummaryProjects!X520/SensitivityAnalysis!W$36)*100*$BD$104+(SummaryProjects!X540/SensitivityAnalysis!W$36)*100*$BD$105+(SummaryProjects!X560/SensitivityAnalysis!W$36)*100*$BD$106+(SummaryProjects!X580/SensitivityAnalysis!W$36)*100*$BD$107+(SummaryProjects!X600/SensitivityAnalysis!W$36)*100*$BD$108+(SummaryProjects!X620/SensitivityAnalysis!W$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Y40/SensitivityAnalysis!X$36)*100*$BD$80+(SummaryProjects!Y60/SensitivityAnalysis!X$36)*100*$BD$81+(SummaryProjects!Y80/SensitivityAnalysis!X$36)*100*$BD$82+(SummaryProjects!Y100/SensitivityAnalysis!X$36)*100*$BD$83+(SummaryProjects!Y120/SensitivityAnalysis!X$36)*100*$BD$84+(SummaryProjects!Y140/SensitivityAnalysis!X$36)*100*$BD$85+(SummaryProjects!Y160/SensitivityAnalysis!X$36)*100*$BD$86+(SummaryProjects!Y180/SensitivityAnalysis!X$36)*100*$BD$87+(SummaryProjects!Y200/SensitivityAnalysis!X$36)*100*$BD$88+(SummaryProjects!Y220/SensitivityAnalysis!X$36)*100*$BD$89+(SummaryProjects!Y240/SensitivityAnalysis!X$36)*100*$BD$90+(SummaryProjects!Y260/SensitivityAnalysis!X$36)*100*$BD$91+(SummaryProjects!Y280/SensitivityAnalysis!X$36)*100*$BD$92+(SummaryProjects!Y300/SensitivityAnalysis!X$36)*100*$BD$93+(SummaryProjects!Y320/SensitivityAnalysis!X$36)*100*$BD$94+(SummaryProjects!Y340/SensitivityAnalysis!X$36)*100*$BD$95+(SummaryProjects!Y360/SensitivityAnalysis!X$36)*100*$BD$96+(SummaryProjects!Y380/SensitivityAnalysis!X$36)*100*$BD$97+(SummaryProjects!Y400/SensitivityAnalysis!X$36)*100*$BD$98+(SummaryProjects!Y420/SensitivityAnalysis!X$36)*100*$BD$99+(SummaryProjects!Y440/SensitivityAnalysis!X$36)*100*$BD$100+(SummaryProjects!Y460/SensitivityAnalysis!X$36)*100*$BD$101+(SummaryProjects!Y480/SensitivityAnalysis!X$36)*100*$BD$102+(SummaryProjects!Y500/SensitivityAnalysis!X$36)*100*$BD$103+(SummaryProjects!Y520/SensitivityAnalysis!X$36)*100*$BD$104+(SummaryProjects!Y540/SensitivityAnalysis!X$36)*100*$BD$105+(SummaryProjects!Y560/SensitivityAnalysis!X$36)*100*$BD$106+(SummaryProjects!Y580/SensitivityAnalysis!X$36)*100*$BD$107+(SummaryProjects!Y600/SensitivityAnalysis!X$36)*100*$BD$108+(SummaryProjects!Y620/SensitivityAnalysis!X$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!Z40/SensitivityAnalysis!Y$36)*100*$BD$80+(SummaryProjects!Z60/SensitivityAnalysis!Y$36)*100*$BD$81+(SummaryProjects!Z80/SensitivityAnalysis!Y$36)*100*$BD$82+(SummaryProjects!Z100/SensitivityAnalysis!Y$36)*100*$BD$83+(SummaryProjects!Z120/SensitivityAnalysis!Y$36)*100*$BD$84+(SummaryProjects!Z140/SensitivityAnalysis!Y$36)*100*$BD$85+(SummaryProjects!Z160/SensitivityAnalysis!Y$36)*100*$BD$86+(SummaryProjects!Z180/SensitivityAnalysis!Y$36)*100*$BD$87+(SummaryProjects!Z200/SensitivityAnalysis!Y$36)*100*$BD$88+(SummaryProjects!Z220/SensitivityAnalysis!Y$36)*100*$BD$89+(SummaryProjects!Z240/SensitivityAnalysis!Y$36)*100*$BD$90+(SummaryProjects!Z260/SensitivityAnalysis!Y$36)*100*$BD$91+(SummaryProjects!Z280/SensitivityAnalysis!Y$36)*100*$BD$92+(SummaryProjects!Z300/SensitivityAnalysis!Y$36)*100*$BD$93+(SummaryProjects!Z320/SensitivityAnalysis!Y$36)*100*$BD$94+(SummaryProjects!Z340/SensitivityAnalysis!Y$36)*100*$BD$95+(SummaryProjects!Z360/SensitivityAnalysis!Y$36)*100*$BD$96+(SummaryProjects!Z380/SensitivityAnalysis!Y$36)*100*$BD$97+(SummaryProjects!Z400/SensitivityAnalysis!Y$36)*100*$BD$98+(SummaryProjects!Z420/SensitivityAnalysis!Y$36)*100*$BD$99+(SummaryProjects!Z440/SensitivityAnalysis!Y$36)*100*$BD$100+(SummaryProjects!Z460/SensitivityAnalysis!Y$36)*100*$BD$101+(SummaryProjects!Z480/SensitivityAnalysis!Y$36)*100*$BD$102+(SummaryProjects!Z500/SensitivityAnalysis!Y$36)*100*$BD$103+(SummaryProjects!Z520/SensitivityAnalysis!Y$36)*100*$BD$104+(SummaryProjects!Z540/SensitivityAnalysis!Y$36)*100*$BD$105+(SummaryProjects!Z560/SensitivityAnalysis!Y$36)*100*$BD$106+(SummaryProjects!Z580/SensitivityAnalysis!Y$36)*100*$BD$107+(SummaryProjects!Z600/SensitivityAnalysis!Y$36)*100*$BD$108+(SummaryProjects!Z620/SensitivityAnalysis!Y$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AA40/SensitivityAnalysis!Z$36)*100*$BD$80+(SummaryProjects!AA60/SensitivityAnalysis!Z$36)*100*$BD$81+(SummaryProjects!AA80/SensitivityAnalysis!Z$36)*100*$BD$82+(SummaryProjects!AA100/SensitivityAnalysis!Z$36)*100*$BD$83+(SummaryProjects!AA120/SensitivityAnalysis!Z$36)*100*$BD$84+(SummaryProjects!AA140/SensitivityAnalysis!Z$36)*100*$BD$85+(SummaryProjects!AA160/SensitivityAnalysis!Z$36)*100*$BD$86+(SummaryProjects!AA180/SensitivityAnalysis!Z$36)*100*$BD$87+(SummaryProjects!AA200/SensitivityAnalysis!Z$36)*100*$BD$88+(SummaryProjects!AA220/SensitivityAnalysis!Z$36)*100*$BD$89+(SummaryProjects!AA240/SensitivityAnalysis!Z$36)*100*$BD$90+(SummaryProjects!AA260/SensitivityAnalysis!Z$36)*100*$BD$91+(SummaryProjects!AA280/SensitivityAnalysis!Z$36)*100*$BD$92+(SummaryProjects!AA300/SensitivityAnalysis!Z$36)*100*$BD$93+(SummaryProjects!AA320/SensitivityAnalysis!Z$36)*100*$BD$94+(SummaryProjects!AA340/SensitivityAnalysis!Z$36)*100*$BD$95+(SummaryProjects!AA360/SensitivityAnalysis!Z$36)*100*$BD$96+(SummaryProjects!AA380/SensitivityAnalysis!Z$36)*100*$BD$97+(SummaryProjects!AA400/SensitivityAnalysis!Z$36)*100*$BD$98+(SummaryProjects!AA420/SensitivityAnalysis!Z$36)*100*$BD$99+(SummaryProjects!AA440/SensitivityAnalysis!Z$36)*100*$BD$100+(SummaryProjects!AA460/SensitivityAnalysis!Z$36)*100*$BD$101+(SummaryProjects!AA480/SensitivityAnalysis!Z$36)*100*$BD$102+(SummaryProjects!AA500/SensitivityAnalysis!Z$36)*100*$BD$103+(SummaryProjects!AA520/SensitivityAnalysis!Z$36)*100*$BD$104+(SummaryProjects!AA540/SensitivityAnalysis!Z$36)*100*$BD$105+(SummaryProjects!AA560/SensitivityAnalysis!Z$36)*100*$BD$106+(SummaryProjects!AA580/SensitivityAnalysis!Z$36)*100*$BD$107+(SummaryProjects!AA600/SensitivityAnalysis!Z$36)*100*$BD$108+(SummaryProjects!AA620/SensitivityAnalysis!Z$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AB40/SensitivityAnalysis!AA$36)*100*$BD$80+(SummaryProjects!AB60/SensitivityAnalysis!AA$36)*100*$BD$81+(SummaryProjects!AB80/SensitivityAnalysis!AA$36)*100*$BD$82+(SummaryProjects!AB100/SensitivityAnalysis!AA$36)*100*$BD$83+(SummaryProjects!AB120/SensitivityAnalysis!AA$36)*100*$BD$84+(SummaryProjects!AB140/SensitivityAnalysis!AA$36)*100*$BD$85+(SummaryProjects!AB160/SensitivityAnalysis!AA$36)*100*$BD$86+(SummaryProjects!AB180/SensitivityAnalysis!AA$36)*100*$BD$87+(SummaryProjects!AB200/SensitivityAnalysis!AA$36)*100*$BD$88+(SummaryProjects!AB220/SensitivityAnalysis!AA$36)*100*$BD$89+(SummaryProjects!AB240/SensitivityAnalysis!AA$36)*100*$BD$90+(SummaryProjects!AB260/SensitivityAnalysis!AA$36)*100*$BD$91+(SummaryProjects!AB280/SensitivityAnalysis!AA$36)*100*$BD$92+(SummaryProjects!AB300/SensitivityAnalysis!AA$36)*100*$BD$93+(SummaryProjects!AB320/SensitivityAnalysis!AA$36)*100*$BD$94+(SummaryProjects!AB340/SensitivityAnalysis!AA$36)*100*$BD$95+(SummaryProjects!AB360/SensitivityAnalysis!AA$36)*100*$BD$96+(SummaryProjects!AB380/SensitivityAnalysis!AA$36)*100*$BD$97+(SummaryProjects!AB400/SensitivityAnalysis!AA$36)*100*$BD$98+(SummaryProjects!AB420/SensitivityAnalysis!AA$36)*100*$BD$99+(SummaryProjects!AB440/SensitivityAnalysis!AA$36)*100*$BD$100+(SummaryProjects!AB460/SensitivityAnalysis!AA$36)*100*$BD$101+(SummaryProjects!AB480/SensitivityAnalysis!AA$36)*100*$BD$102+(SummaryProjects!AB500/SensitivityAnalysis!AA$36)*100*$BD$103+(SummaryProjects!AB520/SensitivityAnalysis!AA$36)*100*$BD$104+(SummaryProjects!AB540/SensitivityAnalysis!AA$36)*100*$BD$105+(SummaryProjects!AB560/SensitivityAnalysis!AA$36)*100*$BD$106+(SummaryProjects!AB580/SensitivityAnalysis!AA$36)*100*$BD$107+(SummaryProjects!AB600/SensitivityAnalysis!AA$36)*100*$BD$108+(SummaryProjects!AB620/SensitivityAnalysis!AA$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AC40/SensitivityAnalysis!AB$36)*100*$BD$80+(SummaryProjects!AC60/SensitivityAnalysis!AB$36)*100*$BD$81+(SummaryProjects!AC80/SensitivityAnalysis!AB$36)*100*$BD$82+(SummaryProjects!AC100/SensitivityAnalysis!AB$36)*100*$BD$83+(SummaryProjects!AC120/SensitivityAnalysis!AB$36)*100*$BD$84+(SummaryProjects!AC140/SensitivityAnalysis!AB$36)*100*$BD$85+(SummaryProjects!AC160/SensitivityAnalysis!AB$36)*100*$BD$86+(SummaryProjects!AC180/SensitivityAnalysis!AB$36)*100*$BD$87+(SummaryProjects!AC200/SensitivityAnalysis!AB$36)*100*$BD$88+(SummaryProjects!AC220/SensitivityAnalysis!AB$36)*100*$BD$89+(SummaryProjects!AC240/SensitivityAnalysis!AB$36)*100*$BD$90+(SummaryProjects!AC260/SensitivityAnalysis!AB$36)*100*$BD$91+(SummaryProjects!AC280/SensitivityAnalysis!AB$36)*100*$BD$92+(SummaryProjects!AC300/SensitivityAnalysis!AB$36)*100*$BD$93+(SummaryProjects!AC320/SensitivityAnalysis!AB$36)*100*$BD$94+(SummaryProjects!AC340/SensitivityAnalysis!AB$36)*100*$BD$95+(SummaryProjects!AC360/SensitivityAnalysis!AB$36)*100*$BD$96+(SummaryProjects!AC380/SensitivityAnalysis!AB$36)*100*$BD$97+(SummaryProjects!AC400/SensitivityAnalysis!AB$36)*100*$BD$98+(SummaryProjects!AC420/SensitivityAnalysis!AB$36)*100*$BD$99+(SummaryProjects!AC440/SensitivityAnalysis!AB$36)*100*$BD$100+(SummaryProjects!AC460/SensitivityAnalysis!AB$36)*100*$BD$101+(SummaryProjects!AC480/SensitivityAnalysis!AB$36)*100*$BD$102+(SummaryProjects!AC500/SensitivityAnalysis!AB$36)*100*$BD$103+(SummaryProjects!AC520/SensitivityAnalysis!AB$36)*100*$BD$104+(SummaryProjects!AC540/SensitivityAnalysis!AB$36)*100*$BD$105+(SummaryProjects!AC560/SensitivityAnalysis!AB$36)*100*$BD$106+(SummaryProjects!AC580/SensitivityAnalysis!AB$36)*100*$BD$107+(SummaryProjects!AC600/SensitivityAnalysis!AB$36)*100*$BD$108+(SummaryProjects!AC620/SensitivityAnalysis!AB$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AD40/SensitivityAnalysis!AC$36)*100*$BD$80+(SummaryProjects!AD60/SensitivityAnalysis!AC$36)*100*$BD$81+(SummaryProjects!AD80/SensitivityAnalysis!AC$36)*100*$BD$82+(SummaryProjects!AD100/SensitivityAnalysis!AC$36)*100*$BD$83+(SummaryProjects!AD120/SensitivityAnalysis!AC$36)*100*$BD$84+(SummaryProjects!AD140/SensitivityAnalysis!AC$36)*100*$BD$85+(SummaryProjects!AD160/SensitivityAnalysis!AC$36)*100*$BD$86+(SummaryProjects!AD180/SensitivityAnalysis!AC$36)*100*$BD$87+(SummaryProjects!AD200/SensitivityAnalysis!AC$36)*100*$BD$88+(SummaryProjects!AD220/SensitivityAnalysis!AC$36)*100*$BD$89+(SummaryProjects!AD240/SensitivityAnalysis!AC$36)*100*$BD$90+(SummaryProjects!AD260/SensitivityAnalysis!AC$36)*100*$BD$91+(SummaryProjects!AD280/SensitivityAnalysis!AC$36)*100*$BD$92+(SummaryProjects!AD300/SensitivityAnalysis!AC$36)*100*$BD$93+(SummaryProjects!AD320/SensitivityAnalysis!AC$36)*100*$BD$94+(SummaryProjects!AD340/SensitivityAnalysis!AC$36)*100*$BD$95+(SummaryProjects!AD360/SensitivityAnalysis!AC$36)*100*$BD$96+(SummaryProjects!AD380/SensitivityAnalysis!AC$36)*100*$BD$97+(SummaryProjects!AD400/SensitivityAnalysis!AC$36)*100*$BD$98+(SummaryProjects!AD420/SensitivityAnalysis!AC$36)*100*$BD$99+(SummaryProjects!AD440/SensitivityAnalysis!AC$36)*100*$BD$100+(SummaryProjects!AD460/SensitivityAnalysis!AC$36)*100*$BD$101+(SummaryProjects!AD480/SensitivityAnalysis!AC$36)*100*$BD$102+(SummaryProjects!AD500/SensitivityAnalysis!AC$36)*100*$BD$103+(SummaryProjects!AD520/SensitivityAnalysis!AC$36)*100*$BD$104+(SummaryProjects!AD540/SensitivityAnalysis!AC$36)*100*$BD$105+(SummaryProjects!AD560/SensitivityAnalysis!AC$36)*100*$BD$106+(SummaryProjects!AD580/SensitivityAnalysis!AC$36)*100*$BD$107+(SummaryProjects!AD600/SensitivityAnalysis!AC$36)*100*$BD$108+(SummaryProjects!AD620/SensitivityAnalysis!AC$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AE40/SensitivityAnalysis!AD$36)*100*$BD$80+(SummaryProjects!AE60/SensitivityAnalysis!AD$36)*100*$BD$81+(SummaryProjects!AE80/SensitivityAnalysis!AD$36)*100*$BD$82+(SummaryProjects!AE100/SensitivityAnalysis!AD$36)*100*$BD$83+(SummaryProjects!AE120/SensitivityAnalysis!AD$36)*100*$BD$84+(SummaryProjects!AE140/SensitivityAnalysis!AD$36)*100*$BD$85+(SummaryProjects!AE160/SensitivityAnalysis!AD$36)*100*$BD$86+(SummaryProjects!AE180/SensitivityAnalysis!AD$36)*100*$BD$87+(SummaryProjects!AE200/SensitivityAnalysis!AD$36)*100*$BD$88+(SummaryProjects!AE220/SensitivityAnalysis!AD$36)*100*$BD$89+(SummaryProjects!AE240/SensitivityAnalysis!AD$36)*100*$BD$90+(SummaryProjects!AE260/SensitivityAnalysis!AD$36)*100*$BD$91+(SummaryProjects!AE280/SensitivityAnalysis!AD$36)*100*$BD$92+(SummaryProjects!AE300/SensitivityAnalysis!AD$36)*100*$BD$93+(SummaryProjects!AE320/SensitivityAnalysis!AD$36)*100*$BD$94+(SummaryProjects!AE340/SensitivityAnalysis!AD$36)*100*$BD$95+(SummaryProjects!AE360/SensitivityAnalysis!AD$36)*100*$BD$96+(SummaryProjects!AE380/SensitivityAnalysis!AD$36)*100*$BD$97+(SummaryProjects!AE400/SensitivityAnalysis!AD$36)*100*$BD$98+(SummaryProjects!AE420/SensitivityAnalysis!AD$36)*100*$BD$99+(SummaryProjects!AE440/SensitivityAnalysis!AD$36)*100*$BD$100+(SummaryProjects!AE460/SensitivityAnalysis!AD$36)*100*$BD$101+(SummaryProjects!AE480/SensitivityAnalysis!AD$36)*100*$BD$102+(SummaryProjects!AE500/SensitivityAnalysis!AD$36)*100*$BD$103+(SummaryProjects!AE520/SensitivityAnalysis!AD$36)*100*$BD$104+(SummaryProjects!AE540/SensitivityAnalysis!AD$36)*100*$BD$105+(SummaryProjects!AE560/SensitivityAnalysis!AD$36)*100*$BD$106+(SummaryProjects!AE580/SensitivityAnalysis!AD$36)*100*$BD$107+(SummaryProjects!AE600/SensitivityAnalysis!AD$36)*100*$BD$108+(SummaryProjects!AE620/SensitivityAnalysis!AD$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AF40/SensitivityAnalysis!AE$36)*100*$BD$80+(SummaryProjects!AF60/SensitivityAnalysis!AE$36)*100*$BD$81+(SummaryProjects!AF80/SensitivityAnalysis!AE$36)*100*$BD$82+(SummaryProjects!AF100/SensitivityAnalysis!AE$36)*100*$BD$83+(SummaryProjects!AF120/SensitivityAnalysis!AE$36)*100*$BD$84+(SummaryProjects!AF140/SensitivityAnalysis!AE$36)*100*$BD$85+(SummaryProjects!AF160/SensitivityAnalysis!AE$36)*100*$BD$86+(SummaryProjects!AF180/SensitivityAnalysis!AE$36)*100*$BD$87+(SummaryProjects!AF200/SensitivityAnalysis!AE$36)*100*$BD$88+(SummaryProjects!AF220/SensitivityAnalysis!AE$36)*100*$BD$89+(SummaryProjects!AF240/SensitivityAnalysis!AE$36)*100*$BD$90+(SummaryProjects!AF260/SensitivityAnalysis!AE$36)*100*$BD$91+(SummaryProjects!AF280/SensitivityAnalysis!AE$36)*100*$BD$92+(SummaryProjects!AF300/SensitivityAnalysis!AE$36)*100*$BD$93+(SummaryProjects!AF320/SensitivityAnalysis!AE$36)*100*$BD$94+(SummaryProjects!AF340/SensitivityAnalysis!AE$36)*100*$BD$95+(SummaryProjects!AF360/SensitivityAnalysis!AE$36)*100*$BD$96+(SummaryProjects!AF380/SensitivityAnalysis!AE$36)*100*$BD$97+(SummaryProjects!AF400/SensitivityAnalysis!AE$36)*100*$BD$98+(SummaryProjects!AF420/SensitivityAnalysis!AE$36)*100*$BD$99+(SummaryProjects!AF440/SensitivityAnalysis!AE$36)*100*$BD$100+(SummaryProjects!AF460/SensitivityAnalysis!AE$36)*100*$BD$101+(SummaryProjects!AF480/SensitivityAnalysis!AE$36)*100*$BD$102+(SummaryProjects!AF500/SensitivityAnalysis!AE$36)*100*$BD$103+(SummaryProjects!AF520/SensitivityAnalysis!AE$36)*100*$BD$104+(SummaryProjects!AF540/SensitivityAnalysis!AE$36)*100*$BD$105+(SummaryProjects!AF560/SensitivityAnalysis!AE$36)*100*$BD$106+(SummaryProjects!AF580/SensitivityAnalysis!AE$36)*100*$BD$107+(SummaryProjects!AF600/SensitivityAnalysis!AE$36)*100*$BD$108+(SummaryProjects!AF620/SensitivityAnalysis!AE$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AG40/SensitivityAnalysis!AF$36)*100*$BD$80+(SummaryProjects!AG60/SensitivityAnalysis!AF$36)*100*$BD$81+(SummaryProjects!AG80/SensitivityAnalysis!AF$36)*100*$BD$82+(SummaryProjects!AG100/SensitivityAnalysis!AF$36)*100*$BD$83+(SummaryProjects!AG120/SensitivityAnalysis!AF$36)*100*$BD$84+(SummaryProjects!AG140/SensitivityAnalysis!AF$36)*100*$BD$85+(SummaryProjects!AG160/SensitivityAnalysis!AF$36)*100*$BD$86+(SummaryProjects!AG180/SensitivityAnalysis!AF$36)*100*$BD$87+(SummaryProjects!AG200/SensitivityAnalysis!AF$36)*100*$BD$88+(SummaryProjects!AG220/SensitivityAnalysis!AF$36)*100*$BD$89+(SummaryProjects!AG240/SensitivityAnalysis!AF$36)*100*$BD$90+(SummaryProjects!AG260/SensitivityAnalysis!AF$36)*100*$BD$91+(SummaryProjects!AG280/SensitivityAnalysis!AF$36)*100*$BD$92+(SummaryProjects!AG300/SensitivityAnalysis!AF$36)*100*$BD$93+(SummaryProjects!AG320/SensitivityAnalysis!AF$36)*100*$BD$94+(SummaryProjects!AG340/SensitivityAnalysis!AF$36)*100*$BD$95+(SummaryProjects!AG360/SensitivityAnalysis!AF$36)*100*$BD$96+(SummaryProjects!AG380/SensitivityAnalysis!AF$36)*100*$BD$97+(SummaryProjects!AG400/SensitivityAnalysis!AF$36)*100*$BD$98+(SummaryProjects!AG420/SensitivityAnalysis!AF$36)*100*$BD$99+(SummaryProjects!AG440/SensitivityAnalysis!AF$36)*100*$BD$100+(SummaryProjects!AG460/SensitivityAnalysis!AF$36)*100*$BD$101+(SummaryProjects!AG480/SensitivityAnalysis!AF$36)*100*$BD$102+(SummaryProjects!AG500/SensitivityAnalysis!AF$36)*100*$BD$103+(SummaryProjects!AG520/SensitivityAnalysis!AF$36)*100*$BD$104+(SummaryProjects!AG540/SensitivityAnalysis!AF$36)*100*$BD$105+(SummaryProjects!AG560/SensitivityAnalysis!AF$36)*100*$BD$106+(SummaryProjects!AG580/SensitivityAnalysis!AF$36)*100*$BD$107+(SummaryProjects!AG600/SensitivityAnalysis!AF$36)*100*$BD$108+(SummaryProjects!AG620/SensitivityAnalysis!AF$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AH40/SensitivityAnalysis!AG$36)*100*$BD$80+(SummaryProjects!AH60/SensitivityAnalysis!AG$36)*100*$BD$81+(SummaryProjects!AH80/SensitivityAnalysis!AG$36)*100*$BD$82+(SummaryProjects!AH100/SensitivityAnalysis!AG$36)*100*$BD$83+(SummaryProjects!AH120/SensitivityAnalysis!AG$36)*100*$BD$84+(SummaryProjects!AH140/SensitivityAnalysis!AG$36)*100*$BD$85+(SummaryProjects!AH160/SensitivityAnalysis!AG$36)*100*$BD$86+(SummaryProjects!AH180/SensitivityAnalysis!AG$36)*100*$BD$87+(SummaryProjects!AH200/SensitivityAnalysis!AG$36)*100*$BD$88+(SummaryProjects!AH220/SensitivityAnalysis!AG$36)*100*$BD$89+(SummaryProjects!AH240/SensitivityAnalysis!AG$36)*100*$BD$90+(SummaryProjects!AH260/SensitivityAnalysis!AG$36)*100*$BD$91+(SummaryProjects!AH280/SensitivityAnalysis!AG$36)*100*$BD$92+(SummaryProjects!AH300/SensitivityAnalysis!AG$36)*100*$BD$93+(SummaryProjects!AH320/SensitivityAnalysis!AG$36)*100*$BD$94+(SummaryProjects!AH340/SensitivityAnalysis!AG$36)*100*$BD$95+(SummaryProjects!AH360/SensitivityAnalysis!AG$36)*100*$BD$96+(SummaryProjects!AH380/SensitivityAnalysis!AG$36)*100*$BD$97+(SummaryProjects!AH400/SensitivityAnalysis!AG$36)*100*$BD$98+(SummaryProjects!AH420/SensitivityAnalysis!AG$36)*100*$BD$99+(SummaryProjects!AH440/SensitivityAnalysis!AG$36)*100*$BD$100+(SummaryProjects!AH460/SensitivityAnalysis!AG$36)*100*$BD$101+(SummaryProjects!AH480/SensitivityAnalysis!AG$36)*100*$BD$102+(SummaryProjects!AH500/SensitivityAnalysis!AG$36)*100*$BD$103+(SummaryProjects!AH520/SensitivityAnalysis!AG$36)*100*$BD$104+(SummaryProjects!AH540/SensitivityAnalysis!AG$36)*100*$BD$105+(SummaryProjects!AH560/SensitivityAnalysis!AG$36)*100*$BD$106+(SummaryProjects!AH580/SensitivityAnalysis!AG$36)*100*$BD$107+(SummaryProjects!AH600/SensitivityAnalysis!AG$36)*100*$BD$108+(SummaryProjects!AH620/SensitivityAnalysis!AG$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AI40/SensitivityAnalysis!AH$36)*100*$BD$80+(SummaryProjects!AI60/SensitivityAnalysis!AH$36)*100*$BD$81+(SummaryProjects!AI80/SensitivityAnalysis!AH$36)*100*$BD$82+(SummaryProjects!AI100/SensitivityAnalysis!AH$36)*100*$BD$83+(SummaryProjects!AI120/SensitivityAnalysis!AH$36)*100*$BD$84+(SummaryProjects!AI140/SensitivityAnalysis!AH$36)*100*$BD$85+(SummaryProjects!AI160/SensitivityAnalysis!AH$36)*100*$BD$86+(SummaryProjects!AI180/SensitivityAnalysis!AH$36)*100*$BD$87+(SummaryProjects!AI200/SensitivityAnalysis!AH$36)*100*$BD$88+(SummaryProjects!AI220/SensitivityAnalysis!AH$36)*100*$BD$89+(SummaryProjects!AI240/SensitivityAnalysis!AH$36)*100*$BD$90+(SummaryProjects!AI260/SensitivityAnalysis!AH$36)*100*$BD$91+(SummaryProjects!AI280/SensitivityAnalysis!AH$36)*100*$BD$92+(SummaryProjects!AI300/SensitivityAnalysis!AH$36)*100*$BD$93+(SummaryProjects!AI320/SensitivityAnalysis!AH$36)*100*$BD$94+(SummaryProjects!AI340/SensitivityAnalysis!AH$36)*100*$BD$95+(SummaryProjects!AI360/SensitivityAnalysis!AH$36)*100*$BD$96+(SummaryProjects!AI380/SensitivityAnalysis!AH$36)*100*$BD$97+(SummaryProjects!AI400/SensitivityAnalysis!AH$36)*100*$BD$98+(SummaryProjects!AI420/SensitivityAnalysis!AH$36)*100*$BD$99+(SummaryProjects!AI440/SensitivityAnalysis!AH$36)*100*$BD$100+(SummaryProjects!AI460/SensitivityAnalysis!AH$36)*100*$BD$101+(SummaryProjects!AI480/SensitivityAnalysis!AH$36)*100*$BD$102+(SummaryProjects!AI500/SensitivityAnalysis!AH$36)*100*$BD$103+(SummaryProjects!AI520/SensitivityAnalysis!AH$36)*100*$BD$104+(SummaryProjects!AI540/SensitivityAnalysis!AH$36)*100*$BD$105+(SummaryProjects!AI560/SensitivityAnalysis!AH$36)*100*$BD$106+(SummaryProjects!AI580/SensitivityAnalysis!AH$36)*100*$BD$107+(SummaryProjects!AI600/SensitivityAnalysis!AH$36)*100*$BD$108+(SummaryProjects!AI620/SensitivityAnalysis!AH$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AJ40/SensitivityAnalysis!AI$36)*100*$BD$80+(SummaryProjects!AJ60/SensitivityAnalysis!AI$36)*100*$BD$81+(SummaryProjects!AJ80/SensitivityAnalysis!AI$36)*100*$BD$82+(SummaryProjects!AJ100/SensitivityAnalysis!AI$36)*100*$BD$83+(SummaryProjects!AJ120/SensitivityAnalysis!AI$36)*100*$BD$84+(SummaryProjects!AJ140/SensitivityAnalysis!AI$36)*100*$BD$85+(SummaryProjects!AJ160/SensitivityAnalysis!AI$36)*100*$BD$86+(SummaryProjects!AJ180/SensitivityAnalysis!AI$36)*100*$BD$87+(SummaryProjects!AJ200/SensitivityAnalysis!AI$36)*100*$BD$88+(SummaryProjects!AJ220/SensitivityAnalysis!AI$36)*100*$BD$89+(SummaryProjects!AJ240/SensitivityAnalysis!AI$36)*100*$BD$90+(SummaryProjects!AJ260/SensitivityAnalysis!AI$36)*100*$BD$91+(SummaryProjects!AJ280/SensitivityAnalysis!AI$36)*100*$BD$92+(SummaryProjects!AJ300/SensitivityAnalysis!AI$36)*100*$BD$93+(SummaryProjects!AJ320/SensitivityAnalysis!AI$36)*100*$BD$94+(SummaryProjects!AJ340/SensitivityAnalysis!AI$36)*100*$BD$95+(SummaryProjects!AJ360/SensitivityAnalysis!AI$36)*100*$BD$96+(SummaryProjects!AJ380/SensitivityAnalysis!AI$36)*100*$BD$97+(SummaryProjects!AJ400/SensitivityAnalysis!AI$36)*100*$BD$98+(SummaryProjects!AJ420/SensitivityAnalysis!AI$36)*100*$BD$99+(SummaryProjects!AJ440/SensitivityAnalysis!AI$36)*100*$BD$100+(SummaryProjects!AJ460/SensitivityAnalysis!AI$36)*100*$BD$101+(SummaryProjects!AJ480/SensitivityAnalysis!AI$36)*100*$BD$102+(SummaryProjects!AJ500/SensitivityAnalysis!AI$36)*100*$BD$103+(SummaryProjects!AJ520/SensitivityAnalysis!AI$36)*100*$BD$104+(SummaryProjects!AJ540/SensitivityAnalysis!AI$36)*100*$BD$105+(SummaryProjects!AJ560/SensitivityAnalysis!AI$36)*100*$BD$106+(SummaryProjects!AJ580/SensitivityAnalysis!AI$36)*100*$BD$107+(SummaryProjects!AJ600/SensitivityAnalysis!AI$36)*100*$BD$108+(SummaryProjects!AJ620/SensitivityAnalysis!AI$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AK40/SensitivityAnalysis!AJ$36)*100*$BD$80+(SummaryProjects!AK60/SensitivityAnalysis!AJ$36)*100*$BD$81+(SummaryProjects!AK80/SensitivityAnalysis!AJ$36)*100*$BD$82+(SummaryProjects!AK100/SensitivityAnalysis!AJ$36)*100*$BD$83+(SummaryProjects!AK120/SensitivityAnalysis!AJ$36)*100*$BD$84+(SummaryProjects!AK140/SensitivityAnalysis!AJ$36)*100*$BD$85+(SummaryProjects!AK160/SensitivityAnalysis!AJ$36)*100*$BD$86+(SummaryProjects!AK180/SensitivityAnalysis!AJ$36)*100*$BD$87+(SummaryProjects!AK200/SensitivityAnalysis!AJ$36)*100*$BD$88+(SummaryProjects!AK220/SensitivityAnalysis!AJ$36)*100*$BD$89+(SummaryProjects!AK240/SensitivityAnalysis!AJ$36)*100*$BD$90+(SummaryProjects!AK260/SensitivityAnalysis!AJ$36)*100*$BD$91+(SummaryProjects!AK280/SensitivityAnalysis!AJ$36)*100*$BD$92+(SummaryProjects!AK300/SensitivityAnalysis!AJ$36)*100*$BD$93+(SummaryProjects!AK320/SensitivityAnalysis!AJ$36)*100*$BD$94+(SummaryProjects!AK340/SensitivityAnalysis!AJ$36)*100*$BD$95+(SummaryProjects!AK360/SensitivityAnalysis!AJ$36)*100*$BD$96+(SummaryProjects!AK380/SensitivityAnalysis!AJ$36)*100*$BD$97+(SummaryProjects!AK400/SensitivityAnalysis!AJ$36)*100*$BD$98+(SummaryProjects!AK420/SensitivityAnalysis!AJ$36)*100*$BD$99+(SummaryProjects!AK440/SensitivityAnalysis!AJ$36)*100*$BD$100+(SummaryProjects!AK460/SensitivityAnalysis!AJ$36)*100*$BD$101+(SummaryProjects!AK480/SensitivityAnalysis!AJ$36)*100*$BD$102+(SummaryProjects!AK500/SensitivityAnalysis!AJ$36)*100*$BD$103+(SummaryProjects!AK520/SensitivityAnalysis!AJ$36)*100*$BD$104+(SummaryProjects!AK540/SensitivityAnalysis!AJ$36)*100*$BD$105+(SummaryProjects!AK560/SensitivityAnalysis!AJ$36)*100*$BD$106+(SummaryProjects!AK580/SensitivityAnalysis!AJ$36)*100*$BD$107+(SummaryProjects!AK600/SensitivityAnalysis!AJ$36)*100*$BD$108+(SummaryProjects!AK620/SensitivityAnalysis!AJ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AL40/SensitivityAnalysis!AK$36)*100*$BD$80+(SummaryProjects!AL60/SensitivityAnalysis!AK$36)*100*$BD$81+(SummaryProjects!AL80/SensitivityAnalysis!AK$36)*100*$BD$82+(SummaryProjects!AL100/SensitivityAnalysis!AK$36)*100*$BD$83+(SummaryProjects!AL120/SensitivityAnalysis!AK$36)*100*$BD$84+(SummaryProjects!AL140/SensitivityAnalysis!AK$36)*100*$BD$85+(SummaryProjects!AL160/SensitivityAnalysis!AK$36)*100*$BD$86+(SummaryProjects!AL180/SensitivityAnalysis!AK$36)*100*$BD$87+(SummaryProjects!AL200/SensitivityAnalysis!AK$36)*100*$BD$88+(SummaryProjects!AL220/SensitivityAnalysis!AK$36)*100*$BD$89+(SummaryProjects!AL240/SensitivityAnalysis!AK$36)*100*$BD$90+(SummaryProjects!AL260/SensitivityAnalysis!AK$36)*100*$BD$91+(SummaryProjects!AL280/SensitivityAnalysis!AK$36)*100*$BD$92+(SummaryProjects!AL300/SensitivityAnalysis!AK$36)*100*$BD$93+(SummaryProjects!AL320/SensitivityAnalysis!AK$36)*100*$BD$94+(SummaryProjects!AL340/SensitivityAnalysis!AK$36)*100*$BD$95+(SummaryProjects!AL360/SensitivityAnalysis!AK$36)*100*$BD$96+(SummaryProjects!AL380/SensitivityAnalysis!AK$36)*100*$BD$97+(SummaryProjects!AL400/SensitivityAnalysis!AK$36)*100*$BD$98+(SummaryProjects!AL420/SensitivityAnalysis!AK$36)*100*$BD$99+(SummaryProjects!AL440/SensitivityAnalysis!AK$36)*100*$BD$100+(SummaryProjects!AL460/SensitivityAnalysis!AK$36)*100*$BD$101+(SummaryProjects!AL480/SensitivityAnalysis!AK$36)*100*$BD$102+(SummaryProjects!AL500/SensitivityAnalysis!AK$36)*100*$BD$103+(SummaryProjects!AL520/SensitivityAnalysis!AK$36)*100*$BD$104+(SummaryProjects!AL540/SensitivityAnalysis!AK$36)*100*$BD$105+(SummaryProjects!AL560/SensitivityAnalysis!AK$36)*100*$BD$106+(SummaryProjects!AL580/SensitivityAnalysis!AK$36)*100*$BD$107+(SummaryProjects!AL600/SensitivityAnalysis!AK$36)*100*$BD$108+(SummaryProjects!AL620/SensitivityAnalysis!AK$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AM40/SensitivityAnalysis!AL$36)*100*$BD$80+(SummaryProjects!AM60/SensitivityAnalysis!AL$36)*100*$BD$81+(SummaryProjects!AM80/SensitivityAnalysis!AL$36)*100*$BD$82+(SummaryProjects!AM100/SensitivityAnalysis!AL$36)*100*$BD$83+(SummaryProjects!AM120/SensitivityAnalysis!AL$36)*100*$BD$84+(SummaryProjects!AM140/SensitivityAnalysis!AL$36)*100*$BD$85+(SummaryProjects!AM160/SensitivityAnalysis!AL$36)*100*$BD$86+(SummaryProjects!AM180/SensitivityAnalysis!AL$36)*100*$BD$87+(SummaryProjects!AM200/SensitivityAnalysis!AL$36)*100*$BD$88+(SummaryProjects!AM220/SensitivityAnalysis!AL$36)*100*$BD$89+(SummaryProjects!AM240/SensitivityAnalysis!AL$36)*100*$BD$90+(SummaryProjects!AM260/SensitivityAnalysis!AL$36)*100*$BD$91+(SummaryProjects!AM280/SensitivityAnalysis!AL$36)*100*$BD$92+(SummaryProjects!AM300/SensitivityAnalysis!AL$36)*100*$BD$93+(SummaryProjects!AM320/SensitivityAnalysis!AL$36)*100*$BD$94+(SummaryProjects!AM340/SensitivityAnalysis!AL$36)*100*$BD$95+(SummaryProjects!AM360/SensitivityAnalysis!AL$36)*100*$BD$96+(SummaryProjects!AM380/SensitivityAnalysis!AL$36)*100*$BD$97+(SummaryProjects!AM400/SensitivityAnalysis!AL$36)*100*$BD$98+(SummaryProjects!AM420/SensitivityAnalysis!AL$36)*100*$BD$99+(SummaryProjects!AM440/SensitivityAnalysis!AL$36)*100*$BD$100+(SummaryProjects!AM460/SensitivityAnalysis!AL$36)*100*$BD$101+(SummaryProjects!AM480/SensitivityAnalysis!AL$36)*100*$BD$102+(SummaryProjects!AM500/SensitivityAnalysis!AL$36)*100*$BD$103+(SummaryProjects!AM520/SensitivityAnalysis!AL$36)*100*$BD$104+(SummaryProjects!AM540/SensitivityAnalysis!AL$36)*100*$BD$105+(SummaryProjects!AM560/SensitivityAnalysis!AL$36)*100*$BD$106+(SummaryProjects!AM580/SensitivityAnalysis!AL$36)*100*$BD$107+(SummaryProjects!AM600/SensitivityAnalysis!AL$36)*100*$BD$108+(SummaryProjects!AM620/SensitivityAnalysis!AL$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AN40/SensitivityAnalysis!AM$36)*100*$BD$80+(SummaryProjects!AN60/SensitivityAnalysis!AM$36)*100*$BD$81+(SummaryProjects!AN80/SensitivityAnalysis!AM$36)*100*$BD$82+(SummaryProjects!AN100/SensitivityAnalysis!AM$36)*100*$BD$83+(SummaryProjects!AN120/SensitivityAnalysis!AM$36)*100*$BD$84+(SummaryProjects!AN140/SensitivityAnalysis!AM$36)*100*$BD$85+(SummaryProjects!AN160/SensitivityAnalysis!AM$36)*100*$BD$86+(SummaryProjects!AN180/SensitivityAnalysis!AM$36)*100*$BD$87+(SummaryProjects!AN200/SensitivityAnalysis!AM$36)*100*$BD$88+(SummaryProjects!AN220/SensitivityAnalysis!AM$36)*100*$BD$89+(SummaryProjects!AN240/SensitivityAnalysis!AM$36)*100*$BD$90+(SummaryProjects!AN260/SensitivityAnalysis!AM$36)*100*$BD$91+(SummaryProjects!AN280/SensitivityAnalysis!AM$36)*100*$BD$92+(SummaryProjects!AN300/SensitivityAnalysis!AM$36)*100*$BD$93+(SummaryProjects!AN320/SensitivityAnalysis!AM$36)*100*$BD$94+(SummaryProjects!AN340/SensitivityAnalysis!AM$36)*100*$BD$95+(SummaryProjects!AN360/SensitivityAnalysis!AM$36)*100*$BD$96+(SummaryProjects!AN380/SensitivityAnalysis!AM$36)*100*$BD$97+(SummaryProjects!AN400/SensitivityAnalysis!AM$36)*100*$BD$98+(SummaryProjects!AN420/SensitivityAnalysis!AM$36)*100*$BD$99+(SummaryProjects!AN440/SensitivityAnalysis!AM$36)*100*$BD$100+(SummaryProjects!AN460/SensitivityAnalysis!AM$36)*100*$BD$101+(SummaryProjects!AN480/SensitivityAnalysis!AM$36)*100*$BD$102+(SummaryProjects!AN500/SensitivityAnalysis!AM$36)*100*$BD$103+(SummaryProjects!AN520/SensitivityAnalysis!AM$36)*100*$BD$104+(SummaryProjects!AN540/SensitivityAnalysis!AM$36)*100*$BD$105+(SummaryProjects!AN560/SensitivityAnalysis!AM$36)*100*$BD$106+(SummaryProjects!AN580/SensitivityAnalysis!AM$36)*100*$BD$107+(SummaryProjects!AN600/SensitivityAnalysis!AM$36)*100*$BD$108+(SummaryProjects!AN620/SensitivityAnalysis!AM$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AO40/SensitivityAnalysis!AN$36)*100*$BD$80+(SummaryProjects!AO60/SensitivityAnalysis!AN$36)*100*$BD$81+(SummaryProjects!AO80/SensitivityAnalysis!AN$36)*100*$BD$82+(SummaryProjects!AO100/SensitivityAnalysis!AN$36)*100*$BD$83+(SummaryProjects!AO120/SensitivityAnalysis!AN$36)*100*$BD$84+(SummaryProjects!AO140/SensitivityAnalysis!AN$36)*100*$BD$85+(SummaryProjects!AO160/SensitivityAnalysis!AN$36)*100*$BD$86+(SummaryProjects!AO180/SensitivityAnalysis!AN$36)*100*$BD$87+(SummaryProjects!AO200/SensitivityAnalysis!AN$36)*100*$BD$88+(SummaryProjects!AO220/SensitivityAnalysis!AN$36)*100*$BD$89+(SummaryProjects!AO240/SensitivityAnalysis!AN$36)*100*$BD$90+(SummaryProjects!AO260/SensitivityAnalysis!AN$36)*100*$BD$91+(SummaryProjects!AO280/SensitivityAnalysis!AN$36)*100*$BD$92+(SummaryProjects!AO300/SensitivityAnalysis!AN$36)*100*$BD$93+(SummaryProjects!AO320/SensitivityAnalysis!AN$36)*100*$BD$94+(SummaryProjects!AO340/SensitivityAnalysis!AN$36)*100*$BD$95+(SummaryProjects!AO360/SensitivityAnalysis!AN$36)*100*$BD$96+(SummaryProjects!AO380/SensitivityAnalysis!AN$36)*100*$BD$97+(SummaryProjects!AO400/SensitivityAnalysis!AN$36)*100*$BD$98+(SummaryProjects!AO420/SensitivityAnalysis!AN$36)*100*$BD$99+(SummaryProjects!AO440/SensitivityAnalysis!AN$36)*100*$BD$100+(SummaryProjects!AO460/SensitivityAnalysis!AN$36)*100*$BD$101+(SummaryProjects!AO480/SensitivityAnalysis!AN$36)*100*$BD$102+(SummaryProjects!AO500/SensitivityAnalysis!AN$36)*100*$BD$103+(SummaryProjects!AO520/SensitivityAnalysis!AN$36)*100*$BD$104+(SummaryProjects!AO540/SensitivityAnalysis!AN$36)*100*$BD$105+(SummaryProjects!AO560/SensitivityAnalysis!AN$36)*100*$BD$106+(SummaryProjects!AO580/SensitivityAnalysis!AN$36)*100*$BD$107+(SummaryProjects!AO600/SensitivityAnalysis!AN$36)*100*$BD$108+(SummaryProjects!AO620/SensitivityAnalysis!AN$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AP40/SensitivityAnalysis!AO$36)*100*$BD$80+(SummaryProjects!AP60/SensitivityAnalysis!AO$36)*100*$BD$81+(SummaryProjects!AP80/SensitivityAnalysis!AO$36)*100*$BD$82+(SummaryProjects!AP100/SensitivityAnalysis!AO$36)*100*$BD$83+(SummaryProjects!AP120/SensitivityAnalysis!AO$36)*100*$BD$84+(SummaryProjects!AP140/SensitivityAnalysis!AO$36)*100*$BD$85+(SummaryProjects!AP160/SensitivityAnalysis!AO$36)*100*$BD$86+(SummaryProjects!AP180/SensitivityAnalysis!AO$36)*100*$BD$87+(SummaryProjects!AP200/SensitivityAnalysis!AO$36)*100*$BD$88+(SummaryProjects!AP220/SensitivityAnalysis!AO$36)*100*$BD$89+(SummaryProjects!AP240/SensitivityAnalysis!AO$36)*100*$BD$90+(SummaryProjects!AP260/SensitivityAnalysis!AO$36)*100*$BD$91+(SummaryProjects!AP280/SensitivityAnalysis!AO$36)*100*$BD$92+(SummaryProjects!AP300/SensitivityAnalysis!AO$36)*100*$BD$93+(SummaryProjects!AP320/SensitivityAnalysis!AO$36)*100*$BD$94+(SummaryProjects!AP340/SensitivityAnalysis!AO$36)*100*$BD$95+(SummaryProjects!AP360/SensitivityAnalysis!AO$36)*100*$BD$96+(SummaryProjects!AP380/SensitivityAnalysis!AO$36)*100*$BD$97+(SummaryProjects!AP400/SensitivityAnalysis!AO$36)*100*$BD$98+(SummaryProjects!AP420/SensitivityAnalysis!AO$36)*100*$BD$99+(SummaryProjects!AP440/SensitivityAnalysis!AO$36)*100*$BD$100+(SummaryProjects!AP460/SensitivityAnalysis!AO$36)*100*$BD$101+(SummaryProjects!AP480/SensitivityAnalysis!AO$36)*100*$BD$102+(SummaryProjects!AP500/SensitivityAnalysis!AO$36)*100*$BD$103+(SummaryProjects!AP520/SensitivityAnalysis!AO$36)*100*$BD$104+(SummaryProjects!AP540/SensitivityAnalysis!AO$36)*100*$BD$105+(SummaryProjects!AP560/SensitivityAnalysis!AO$36)*100*$BD$106+(SummaryProjects!AP580/SensitivityAnalysis!AO$36)*100*$BD$107+(SummaryProjects!AP600/SensitivityAnalysis!AO$36)*100*$BD$108+(SummaryProjects!AP620/SensitivityAnalysis!AO$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AQ40/SensitivityAnalysis!AP$36)*100*$BD$80+(SummaryProjects!AQ60/SensitivityAnalysis!AP$36)*100*$BD$81+(SummaryProjects!AQ80/SensitivityAnalysis!AP$36)*100*$BD$82+(SummaryProjects!AQ100/SensitivityAnalysis!AP$36)*100*$BD$83+(SummaryProjects!AQ120/SensitivityAnalysis!AP$36)*100*$BD$84+(SummaryProjects!AQ140/SensitivityAnalysis!AP$36)*100*$BD$85+(SummaryProjects!AQ160/SensitivityAnalysis!AP$36)*100*$BD$86+(SummaryProjects!AQ180/SensitivityAnalysis!AP$36)*100*$BD$87+(SummaryProjects!AQ200/SensitivityAnalysis!AP$36)*100*$BD$88+(SummaryProjects!AQ220/SensitivityAnalysis!AP$36)*100*$BD$89+(SummaryProjects!AQ240/SensitivityAnalysis!AP$36)*100*$BD$90+(SummaryProjects!AQ260/SensitivityAnalysis!AP$36)*100*$BD$91+(SummaryProjects!AQ280/SensitivityAnalysis!AP$36)*100*$BD$92+(SummaryProjects!AQ300/SensitivityAnalysis!AP$36)*100*$BD$93+(SummaryProjects!AQ320/SensitivityAnalysis!AP$36)*100*$BD$94+(SummaryProjects!AQ340/SensitivityAnalysis!AP$36)*100*$BD$95+(SummaryProjects!AQ360/SensitivityAnalysis!AP$36)*100*$BD$96+(SummaryProjects!AQ380/SensitivityAnalysis!AP$36)*100*$BD$97+(SummaryProjects!AQ400/SensitivityAnalysis!AP$36)*100*$BD$98+(SummaryProjects!AQ420/SensitivityAnalysis!AP$36)*100*$BD$99+(SummaryProjects!AQ440/SensitivityAnalysis!AP$36)*100*$BD$100+(SummaryProjects!AQ460/SensitivityAnalysis!AP$36)*100*$BD$101+(SummaryProjects!AQ480/SensitivityAnalysis!AP$36)*100*$BD$102+(SummaryProjects!AQ500/SensitivityAnalysis!AP$36)*100*$BD$103+(SummaryProjects!AQ520/SensitivityAnalysis!AP$36)*100*$BD$104+(SummaryProjects!AQ540/SensitivityAnalysis!AP$36)*100*$BD$105+(SummaryProjects!AQ560/SensitivityAnalysis!AP$36)*100*$BD$106+(SummaryProjects!AQ580/SensitivityAnalysis!AP$36)*100*$BD$107+(SummaryProjects!AQ600/SensitivityAnalysis!AP$36)*100*$BD$108+(SummaryProjects!AQ620/SensitivityAnalysis!AP$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AR40/SensitivityAnalysis!AQ$36)*100*$BD$80+(SummaryProjects!AR60/SensitivityAnalysis!AQ$36)*100*$BD$81+(SummaryProjects!AR80/SensitivityAnalysis!AQ$36)*100*$BD$82+(SummaryProjects!AR100/SensitivityAnalysis!AQ$36)*100*$BD$83+(SummaryProjects!AR120/SensitivityAnalysis!AQ$36)*100*$BD$84+(SummaryProjects!AR140/SensitivityAnalysis!AQ$36)*100*$BD$85+(SummaryProjects!AR160/SensitivityAnalysis!AQ$36)*100*$BD$86+(SummaryProjects!AR180/SensitivityAnalysis!AQ$36)*100*$BD$87+(SummaryProjects!AR200/SensitivityAnalysis!AQ$36)*100*$BD$88+(SummaryProjects!AR220/SensitivityAnalysis!AQ$36)*100*$BD$89+(SummaryProjects!AR240/SensitivityAnalysis!AQ$36)*100*$BD$90+(SummaryProjects!AR260/SensitivityAnalysis!AQ$36)*100*$BD$91+(SummaryProjects!AR280/SensitivityAnalysis!AQ$36)*100*$BD$92+(SummaryProjects!AR300/SensitivityAnalysis!AQ$36)*100*$BD$93+(SummaryProjects!AR320/SensitivityAnalysis!AQ$36)*100*$BD$94+(SummaryProjects!AR340/SensitivityAnalysis!AQ$36)*100*$BD$95+(SummaryProjects!AR360/SensitivityAnalysis!AQ$36)*100*$BD$96+(SummaryProjects!AR380/SensitivityAnalysis!AQ$36)*100*$BD$97+(SummaryProjects!AR400/SensitivityAnalysis!AQ$36)*100*$BD$98+(SummaryProjects!AR420/SensitivityAnalysis!AQ$36)*100*$BD$99+(SummaryProjects!AR440/SensitivityAnalysis!AQ$36)*100*$BD$100+(SummaryProjects!AR460/SensitivityAnalysis!AQ$36)*100*$BD$101+(SummaryProjects!AR480/SensitivityAnalysis!AQ$36)*100*$BD$102+(SummaryProjects!AR500/SensitivityAnalysis!AQ$36)*100*$BD$103+(SummaryProjects!AR520/SensitivityAnalysis!AQ$36)*100*$BD$104+(SummaryProjects!AR540/SensitivityAnalysis!AQ$36)*100*$BD$105+(SummaryProjects!AR560/SensitivityAnalysis!AQ$36)*100*$BD$106+(SummaryProjects!AR580/SensitivityAnalysis!AQ$36)*100*$BD$107+(SummaryProjects!AR600/SensitivityAnalysis!AQ$36)*100*$BD$108+(SummaryProjects!AR620/SensitivityAnalysis!AQ$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AS40/SensitivityAnalysis!AR$36)*100*$BD$80+(SummaryProjects!AS60/SensitivityAnalysis!AR$36)*100*$BD$81+(SummaryProjects!AS80/SensitivityAnalysis!AR$36)*100*$BD$82+(SummaryProjects!AS100/SensitivityAnalysis!AR$36)*100*$BD$83+(SummaryProjects!AS120/SensitivityAnalysis!AR$36)*100*$BD$84+(SummaryProjects!AS140/SensitivityAnalysis!AR$36)*100*$BD$85+(SummaryProjects!AS160/SensitivityAnalysis!AR$36)*100*$BD$86+(SummaryProjects!AS180/SensitivityAnalysis!AR$36)*100*$BD$87+(SummaryProjects!AS200/SensitivityAnalysis!AR$36)*100*$BD$88+(SummaryProjects!AS220/SensitivityAnalysis!AR$36)*100*$BD$89+(SummaryProjects!AS240/SensitivityAnalysis!AR$36)*100*$BD$90+(SummaryProjects!AS260/SensitivityAnalysis!AR$36)*100*$BD$91+(SummaryProjects!AS280/SensitivityAnalysis!AR$36)*100*$BD$92+(SummaryProjects!AS300/SensitivityAnalysis!AR$36)*100*$BD$93+(SummaryProjects!AS320/SensitivityAnalysis!AR$36)*100*$BD$94+(SummaryProjects!AS340/SensitivityAnalysis!AR$36)*100*$BD$95+(SummaryProjects!AS360/SensitivityAnalysis!AR$36)*100*$BD$96+(SummaryProjects!AS380/SensitivityAnalysis!AR$36)*100*$BD$97+(SummaryProjects!AS400/SensitivityAnalysis!AR$36)*100*$BD$98+(SummaryProjects!AS420/SensitivityAnalysis!AR$36)*100*$BD$99+(SummaryProjects!AS440/SensitivityAnalysis!AR$36)*100*$BD$100+(SummaryProjects!AS460/SensitivityAnalysis!AR$36)*100*$BD$101+(SummaryProjects!AS480/SensitivityAnalysis!AR$36)*100*$BD$102+(SummaryProjects!AS500/SensitivityAnalysis!AR$36)*100*$BD$103+(SummaryProjects!AS520/SensitivityAnalysis!AR$36)*100*$BD$104+(SummaryProjects!AS540/SensitivityAnalysis!AR$36)*100*$BD$105+(SummaryProjects!AS560/SensitivityAnalysis!AR$36)*100*$BD$106+(SummaryProjects!AS580/SensitivityAnalysis!AR$36)*100*$BD$107+(SummaryProjects!AS600/SensitivityAnalysis!AR$36)*100*$BD$108+(SummaryProjects!AS620/SensitivityAnalysis!AR$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AT40/SensitivityAnalysis!AS$36)*100*$BD$80+(SummaryProjects!AT60/SensitivityAnalysis!AS$36)*100*$BD$81+(SummaryProjects!AT80/SensitivityAnalysis!AS$36)*100*$BD$82+(SummaryProjects!AT100/SensitivityAnalysis!AS$36)*100*$BD$83+(SummaryProjects!AT120/SensitivityAnalysis!AS$36)*100*$BD$84+(SummaryProjects!AT140/SensitivityAnalysis!AS$36)*100*$BD$85+(SummaryProjects!AT160/SensitivityAnalysis!AS$36)*100*$BD$86+(SummaryProjects!AT180/SensitivityAnalysis!AS$36)*100*$BD$87+(SummaryProjects!AT200/SensitivityAnalysis!AS$36)*100*$BD$88+(SummaryProjects!AT220/SensitivityAnalysis!AS$36)*100*$BD$89+(SummaryProjects!AT240/SensitivityAnalysis!AS$36)*100*$BD$90+(SummaryProjects!AT260/SensitivityAnalysis!AS$36)*100*$BD$91+(SummaryProjects!AT280/SensitivityAnalysis!AS$36)*100*$BD$92+(SummaryProjects!AT300/SensitivityAnalysis!AS$36)*100*$BD$93+(SummaryProjects!AT320/SensitivityAnalysis!AS$36)*100*$BD$94+(SummaryProjects!AT340/SensitivityAnalysis!AS$36)*100*$BD$95+(SummaryProjects!AT360/SensitivityAnalysis!AS$36)*100*$BD$96+(SummaryProjects!AT380/SensitivityAnalysis!AS$36)*100*$BD$97+(SummaryProjects!AT400/SensitivityAnalysis!AS$36)*100*$BD$98+(SummaryProjects!AT420/SensitivityAnalysis!AS$36)*100*$BD$99+(SummaryProjects!AT440/SensitivityAnalysis!AS$36)*100*$BD$100+(SummaryProjects!AT460/SensitivityAnalysis!AS$36)*100*$BD$101+(SummaryProjects!AT480/SensitivityAnalysis!AS$36)*100*$BD$102+(SummaryProjects!AT500/SensitivityAnalysis!AS$36)*100*$BD$103+(SummaryProjects!AT520/SensitivityAnalysis!AS$36)*100*$BD$104+(SummaryProjects!AT540/SensitivityAnalysis!AS$36)*100*$BD$105+(SummaryProjects!AT560/SensitivityAnalysis!AS$36)*100*$BD$106+(SummaryProjects!AT580/SensitivityAnalysis!AS$36)*100*$BD$107+(SummaryProjects!AT600/SensitivityAnalysis!AS$36)*100*$BD$108+(SummaryProjects!AT620/SensitivityAnalysis!AS$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AU40/SensitivityAnalysis!AT$36)*100*$BD$80+(SummaryProjects!AU60/SensitivityAnalysis!AT$36)*100*$BD$81+(SummaryProjects!AU80/SensitivityAnalysis!AT$36)*100*$BD$82+(SummaryProjects!AU100/SensitivityAnalysis!AT$36)*100*$BD$83+(SummaryProjects!AU120/SensitivityAnalysis!AT$36)*100*$BD$84+(SummaryProjects!AU140/SensitivityAnalysis!AT$36)*100*$BD$85+(SummaryProjects!AU160/SensitivityAnalysis!AT$36)*100*$BD$86+(SummaryProjects!AU180/SensitivityAnalysis!AT$36)*100*$BD$87+(SummaryProjects!AU200/SensitivityAnalysis!AT$36)*100*$BD$88+(SummaryProjects!AU220/SensitivityAnalysis!AT$36)*100*$BD$89+(SummaryProjects!AU240/SensitivityAnalysis!AT$36)*100*$BD$90+(SummaryProjects!AU260/SensitivityAnalysis!AT$36)*100*$BD$91+(SummaryProjects!AU280/SensitivityAnalysis!AT$36)*100*$BD$92+(SummaryProjects!AU300/SensitivityAnalysis!AT$36)*100*$BD$93+(SummaryProjects!AU320/SensitivityAnalysis!AT$36)*100*$BD$94+(SummaryProjects!AU340/SensitivityAnalysis!AT$36)*100*$BD$95+(SummaryProjects!AU360/SensitivityAnalysis!AT$36)*100*$BD$96+(SummaryProjects!AU380/SensitivityAnalysis!AT$36)*100*$BD$97+(SummaryProjects!AU400/SensitivityAnalysis!AT$36)*100*$BD$98+(SummaryProjects!AU420/SensitivityAnalysis!AT$36)*100*$BD$99+(SummaryProjects!AU440/SensitivityAnalysis!AT$36)*100*$BD$100+(SummaryProjects!AU460/SensitivityAnalysis!AT$36)*100*$BD$101+(SummaryProjects!AU480/SensitivityAnalysis!AT$36)*100*$BD$102+(SummaryProjects!AU500/SensitivityAnalysis!AT$36)*100*$BD$103+(SummaryProjects!AU520/SensitivityAnalysis!AT$36)*100*$BD$104+(SummaryProjects!AU540/SensitivityAnalysis!AT$36)*100*$BD$105+(SummaryProjects!AU560/SensitivityAnalysis!AT$36)*100*$BD$106+(SummaryProjects!AU580/SensitivityAnalysis!AT$36)*100*$BD$107+(SummaryProjects!AU600/SensitivityAnalysis!AT$36)*100*$BD$108+(SummaryProjects!AU620/SensitivityAnalysis!AT$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AV40/SensitivityAnalysis!AU$36)*100*$BD$80+(SummaryProjects!AV60/SensitivityAnalysis!AU$36)*100*$BD$81+(SummaryProjects!AV80/SensitivityAnalysis!AU$36)*100*$BD$82+(SummaryProjects!AV100/SensitivityAnalysis!AU$36)*100*$BD$83+(SummaryProjects!AV120/SensitivityAnalysis!AU$36)*100*$BD$84+(SummaryProjects!AV140/SensitivityAnalysis!AU$36)*100*$BD$85+(SummaryProjects!AV160/SensitivityAnalysis!AU$36)*100*$BD$86+(SummaryProjects!AV180/SensitivityAnalysis!AU$36)*100*$BD$87+(SummaryProjects!AV200/SensitivityAnalysis!AU$36)*100*$BD$88+(SummaryProjects!AV220/SensitivityAnalysis!AU$36)*100*$BD$89+(SummaryProjects!AV240/SensitivityAnalysis!AU$36)*100*$BD$90+(SummaryProjects!AV260/SensitivityAnalysis!AU$36)*100*$BD$91+(SummaryProjects!AV280/SensitivityAnalysis!AU$36)*100*$BD$92+(SummaryProjects!AV300/SensitivityAnalysis!AU$36)*100*$BD$93+(SummaryProjects!AV320/SensitivityAnalysis!AU$36)*100*$BD$94+(SummaryProjects!AV340/SensitivityAnalysis!AU$36)*100*$BD$95+(SummaryProjects!AV360/SensitivityAnalysis!AU$36)*100*$BD$96+(SummaryProjects!AV380/SensitivityAnalysis!AU$36)*100*$BD$97+(SummaryProjects!AV400/SensitivityAnalysis!AU$36)*100*$BD$98+(SummaryProjects!AV420/SensitivityAnalysis!AU$36)*100*$BD$99+(SummaryProjects!AV440/SensitivityAnalysis!AU$36)*100*$BD$100+(SummaryProjects!AV460/SensitivityAnalysis!AU$36)*100*$BD$101+(SummaryProjects!AV480/SensitivityAnalysis!AU$36)*100*$BD$102+(SummaryProjects!AV500/SensitivityAnalysis!AU$36)*100*$BD$103+(SummaryProjects!AV520/SensitivityAnalysis!AU$36)*100*$BD$104+(SummaryProjects!AV540/SensitivityAnalysis!AU$36)*100*$BD$105+(SummaryProjects!AV560/SensitivityAnalysis!AU$36)*100*$BD$106+(SummaryProjects!AV580/SensitivityAnalysis!AU$36)*100*$BD$107+(SummaryProjects!AV600/SensitivityAnalysis!AU$36)*100*$BD$108+(SummaryProjects!AV620/SensitivityAnalysis!AU$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AW40/SensitivityAnalysis!AV$36)*100*$BD$80+(SummaryProjects!AW60/SensitivityAnalysis!AV$36)*100*$BD$81+(SummaryProjects!AW80/SensitivityAnalysis!AV$36)*100*$BD$82+(SummaryProjects!AW100/SensitivityAnalysis!AV$36)*100*$BD$83+(SummaryProjects!AW120/SensitivityAnalysis!AV$36)*100*$BD$84+(SummaryProjects!AW140/SensitivityAnalysis!AV$36)*100*$BD$85+(SummaryProjects!AW160/SensitivityAnalysis!AV$36)*100*$BD$86+(SummaryProjects!AW180/SensitivityAnalysis!AV$36)*100*$BD$87+(SummaryProjects!AW200/SensitivityAnalysis!AV$36)*100*$BD$88+(SummaryProjects!AW220/SensitivityAnalysis!AV$36)*100*$BD$89+(SummaryProjects!AW240/SensitivityAnalysis!AV$36)*100*$BD$90+(SummaryProjects!AW260/SensitivityAnalysis!AV$36)*100*$BD$91+(SummaryProjects!AW280/SensitivityAnalysis!AV$36)*100*$BD$92+(SummaryProjects!AW300/SensitivityAnalysis!AV$36)*100*$BD$93+(SummaryProjects!AW320/SensitivityAnalysis!AV$36)*100*$BD$94+(SummaryProjects!AW340/SensitivityAnalysis!AV$36)*100*$BD$95+(SummaryProjects!AW360/SensitivityAnalysis!AV$36)*100*$BD$96+(SummaryProjects!AW380/SensitivityAnalysis!AV$36)*100*$BD$97+(SummaryProjects!AW400/SensitivityAnalysis!AV$36)*100*$BD$98+(SummaryProjects!AW420/SensitivityAnalysis!AV$36)*100*$BD$99+(SummaryProjects!AW440/SensitivityAnalysis!AV$36)*100*$BD$100+(SummaryProjects!AW460/SensitivityAnalysis!AV$36)*100*$BD$101+(SummaryProjects!AW480/SensitivityAnalysis!AV$36)*100*$BD$102+(SummaryProjects!AW500/SensitivityAnalysis!AV$36)*100*$BD$103+(SummaryProjects!AW520/SensitivityAnalysis!AV$36)*100*$BD$104+(SummaryProjects!AW540/SensitivityAnalysis!AV$36)*100*$BD$105+(SummaryProjects!AW560/SensitivityAnalysis!AV$36)*100*$BD$106+(SummaryProjects!AW580/SensitivityAnalysis!AV$36)*100*$BD$107+(SummaryProjects!AW600/SensitivityAnalysis!AV$36)*100*$BD$108+(SummaryProjects!AW620/SensitivityAnalysis!AV$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AX40/SensitivityAnalysis!AW$36)*100*$BD$80+(SummaryProjects!AX60/SensitivityAnalysis!AW$36)*100*$BD$81+(SummaryProjects!AX80/SensitivityAnalysis!AW$36)*100*$BD$82+(SummaryProjects!AX100/SensitivityAnalysis!AW$36)*100*$BD$83+(SummaryProjects!AX120/SensitivityAnalysis!AW$36)*100*$BD$84+(SummaryProjects!AX140/SensitivityAnalysis!AW$36)*100*$BD$85+(SummaryProjects!AX160/SensitivityAnalysis!AW$36)*100*$BD$86+(SummaryProjects!AX180/SensitivityAnalysis!AW$36)*100*$BD$87+(SummaryProjects!AX200/SensitivityAnalysis!AW$36)*100*$BD$88+(SummaryProjects!AX220/SensitivityAnalysis!AW$36)*100*$BD$89+(SummaryProjects!AX240/SensitivityAnalysis!AW$36)*100*$BD$90+(SummaryProjects!AX260/SensitivityAnalysis!AW$36)*100*$BD$91+(SummaryProjects!AX280/SensitivityAnalysis!AW$36)*100*$BD$92+(SummaryProjects!AX300/SensitivityAnalysis!AW$36)*100*$BD$93+(SummaryProjects!AX320/SensitivityAnalysis!AW$36)*100*$BD$94+(SummaryProjects!AX340/SensitivityAnalysis!AW$36)*100*$BD$95+(SummaryProjects!AX360/SensitivityAnalysis!AW$36)*100*$BD$96+(SummaryProjects!AX380/SensitivityAnalysis!AW$36)*100*$BD$97+(SummaryProjects!AX400/SensitivityAnalysis!AW$36)*100*$BD$98+(SummaryProjects!AX420/SensitivityAnalysis!AW$36)*100*$BD$99+(SummaryProjects!AX440/SensitivityAnalysis!AW$36)*100*$BD$100+(SummaryProjects!AX460/SensitivityAnalysis!AW$36)*100*$BD$101+(SummaryProjects!AX480/SensitivityAnalysis!AW$36)*100*$BD$102+(SummaryProjects!AX500/SensitivityAnalysis!AW$36)*100*$BD$103+(SummaryProjects!AX520/SensitivityAnalysis!AW$36)*100*$BD$104+(SummaryProjects!AX540/SensitivityAnalysis!AW$36)*100*$BD$105+(SummaryProjects!AX560/SensitivityAnalysis!AW$36)*100*$BD$106+(SummaryProjects!AX580/SensitivityAnalysis!AW$36)*100*$BD$107+(SummaryProjects!AX600/SensitivityAnalysis!AW$36)*100*$BD$108+(SummaryProjects!AX620/SensitivityAnalysis!AW$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AY40/SensitivityAnalysis!AX$36)*100*$BD$80+(SummaryProjects!AY60/SensitivityAnalysis!AX$36)*100*$BD$81+(SummaryProjects!AY80/SensitivityAnalysis!AX$36)*100*$BD$82+(SummaryProjects!AY100/SensitivityAnalysis!AX$36)*100*$BD$83+(SummaryProjects!AY120/SensitivityAnalysis!AX$36)*100*$BD$84+(SummaryProjects!AY140/SensitivityAnalysis!AX$36)*100*$BD$85+(SummaryProjects!AY160/SensitivityAnalysis!AX$36)*100*$BD$86+(SummaryProjects!AY180/SensitivityAnalysis!AX$36)*100*$BD$87+(SummaryProjects!AY200/SensitivityAnalysis!AX$36)*100*$BD$88+(SummaryProjects!AY220/SensitivityAnalysis!AX$36)*100*$BD$89+(SummaryProjects!AY240/SensitivityAnalysis!AX$36)*100*$BD$90+(SummaryProjects!AY260/SensitivityAnalysis!AX$36)*100*$BD$91+(SummaryProjects!AY280/SensitivityAnalysis!AX$36)*100*$BD$92+(SummaryProjects!AY300/SensitivityAnalysis!AX$36)*100*$BD$93+(SummaryProjects!AY320/SensitivityAnalysis!AX$36)*100*$BD$94+(SummaryProjects!AY340/SensitivityAnalysis!AX$36)*100*$BD$95+(SummaryProjects!AY360/SensitivityAnalysis!AX$36)*100*$BD$96+(SummaryProjects!AY380/SensitivityAnalysis!AX$36)*100*$BD$97+(SummaryProjects!AY400/SensitivityAnalysis!AX$36)*100*$BD$98+(SummaryProjects!AY420/SensitivityAnalysis!AX$36)*100*$BD$99+(SummaryProjects!AY440/SensitivityAnalysis!AX$36)*100*$BD$100+(SummaryProjects!AY460/SensitivityAnalysis!AX$36)*100*$BD$101+(SummaryProjects!AY480/SensitivityAnalysis!AX$36)*100*$BD$102+(SummaryProjects!AY500/SensitivityAnalysis!AX$36)*100*$BD$103+(SummaryProjects!AY520/SensitivityAnalysis!AX$36)*100*$BD$104+(SummaryProjects!AY540/SensitivityAnalysis!AX$36)*100*$BD$105+(SummaryProjects!AY560/SensitivityAnalysis!AX$36)*100*$BD$106+(SummaryProjects!AY580/SensitivityAnalysis!AX$36)*100*$BD$107+(SummaryProjects!AY600/SensitivityAnalysis!AX$36)*100*$BD$108+(SummaryProjects!AY620/SensitivityAnalysis!AX$36)*100*$BD$109,\"\")","v":""},{"$f":"IFERROR((SummaryProjects!AZ40/SensitivityAnalysis!AY$36)*100*$BD$80+(SummaryProjects!AZ60/SensitivityAnalysis!AY$36)*100*$BD$81+(SummaryProjects!AZ80/SensitivityAnalysis!AY$36)*100*$BD$82+(SummaryProjects!AZ100/SensitivityAnalysis!AY$36)*100*$BD$83+(SummaryProjects!AZ120/SensitivityAnalysis!AY$36)*100*$BD$84+(SummaryProjects!AZ140/SensitivityAnalysis!AY$36)*100*$BD$85+(SummaryProjects!AZ160/SensitivityAnalysis!AY$36)*100*$BD$86+(SummaryProjects!AZ180/SensitivityAnalysis!AY$36)*100*$BD$87+(SummaryProjects!AZ200/SensitivityAnalysis!AY$36)*100*$BD$88+(SummaryProjects!AZ220/SensitivityAnalysis!AY$36)*100*$BD$89+(SummaryProjects!AZ240/SensitivityAnalysis!AY$36)*100*$BD$90+(SummaryProjects!AZ260/SensitivityAnalysis!AY$36)*100*$BD$91+(SummaryProjects!AZ280/SensitivityAnalysis!AY$36)*100*$BD$92+(SummaryProjects!AZ300/SensitivityAnalysis!AY$36)*100*$BD$93+(SummaryProjects!AZ320/SensitivityAnalysis!AY$36)*100*$BD$94+(SummaryProjects!AZ340/SensitivityAnalysis!AY$36)*100*$BD$95+(SummaryProjects!AZ360/SensitivityAnalysis!AY$36)*100*$BD$96+(SummaryProjects!AZ380/SensitivityAnalysis!AY$36)*100*$BD$97+(SummaryProjects!AZ400/SensitivityAnalysis!AY$36)*100*$BD$98+(SummaryProjects!AZ420/SensitivityAnalysis!AY$36)*100*$BD$99+(SummaryProjects!AZ440/SensitivityAnalysis!AY$36)*100*$BD$100+(SummaryProjects!AZ460/SensitivityAnalysis!AY$36)*100*$BD$101+(SummaryProjects!AZ480/SensitivityAnalysis!AY$36)*100*$BD$102+(SummaryProjects!AZ500/SensitivityAnalysis!AY$36)*100*$BD$103+(SummaryProjects!AZ520/SensitivityAnalysis!AY$36)*100*$BD$104+(SummaryProjects!AZ540/SensitivityAnalysis!AY$36)*100*$BD$105+(SummaryProjects!AZ560/SensitivityAnalysis!AY$36)*100*$BD$106+(SummaryProjects!AZ580/SensitivityAnalysis!AY$36)*100*$BD$107+(SummaryProjects!AZ600/SensitivityAnalysis!AY$36)*100*$BD$108+(SummaryProjects!AZ620/SensitivityAnalysis!AY$36)*100*$BD$109,\"\")","v":""},null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
["Baseline(% GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,{"$f":"+start_year_portfolio","v":0},{"$f":"+C100+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+AI100+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,null,21,0]
["Gross debt",null,{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!C11/MacroParameters!C$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!D11/MacroParameters!D$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!E11/MacroParameters!E$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!F11/MacroParameters!F$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!G11/MacroParameters!G$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!H11/MacroParameters!H$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!I11/MacroParameters!I$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!J11/MacroParameters!J$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!K11/MacroParameters!K$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!L11/MacroParameters!L$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!M11/MacroParameters!M$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!N11/MacroParameters!N$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!O11/MacroParameters!O$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!P11/MacroParameters!P$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Q11/MacroParameters!Q$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!R11/MacroParameters!R$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!S11/MacroParameters!S$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!T11/MacroParameters!T$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!U11/MacroParameters!U$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!V11/MacroParameters!V$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!W11/MacroParameters!W$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!X11/MacroParameters!X$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Y11/MacroParameters!Y$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Z11/MacroParameters!Z$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AA11/MacroParameters!AA$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AB11/MacroParameters!AB$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AC11/MacroParameters!AC$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AD11/MacroParameters!AD$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AE11/MacroParameters!AE$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AF11/MacroParameters!AF$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AG11/MacroParameters!AG$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AH11/MacroParameters!AH$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AI11/MacroParameters!AI$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AJ11/MacroParameters!AJ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AK11/MacroParameters!AK$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AL11/MacroParameters!AL$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AM11/MacroParameters!AM$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AN11/MacroParameters!AN$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AO11/MacroParameters!AO$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AP11/MacroParameters!AP$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AQ11/MacroParameters!AQ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AR11/MacroParameters!AR$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AS11/MacroParameters!AS$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AT11/MacroParameters!AT$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AU11/MacroParameters!AU$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AV11/MacroParameters!AV$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AW11/MacroParameters!AW$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AX11/MacroParameters!AX$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AY11/MacroParameters!AY$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AZ11/MacroParameters!AZ$23)*100)","v":0},null,null,22,0]
["Nonfinancial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
["Net lending borrowing",null,{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!C9/MacroParameters!C$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!D9/MacroParameters!D$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!E9/MacroParameters!E$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!F9/MacroParameters!F$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!G9/MacroParameters!G$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!H9/MacroParameters!H$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!I9/MacroParameters!I$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!J9/MacroParameters!J$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!K9/MacroParameters!K$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!L9/MacroParameters!L$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!M9/MacroParameters!M$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!N9/MacroParameters!N$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!O9/MacroParameters!O$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!P9/MacroParameters!P$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Q9/MacroParameters!Q$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!R9/MacroParameters!R$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!S9/MacroParameters!S$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!T9/MacroParameters!T$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!U9/MacroParameters!U$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!V9/MacroParameters!V$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!W9/MacroParameters!W$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!X9/MacroParameters!X$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Y9/MacroParameters!Y$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Z9/MacroParameters!Z$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AA9/MacroParameters!AA$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AB9/MacroParameters!AB$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AC9/MacroParameters!AC$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AD9/MacroParameters!AD$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AE9/MacroParameters!AE$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AF9/MacroParameters!AF$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AG9/MacroParameters!AG$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AH9/MacroParameters!AH$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AI9/MacroParameters!AI$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AJ9/MacroParameters!AJ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AK9/MacroParameters!AK$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AL9/MacroParameters!AL$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AM9/MacroParameters!AM$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AN9/MacroParameters!AN$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AO9/MacroParameters!AO$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AP9/MacroParameters!AP$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AQ9/MacroParameters!AQ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AR9/MacroParameters!AR$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AS9/MacroParameters!AS$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AT9/MacroParameters!AT$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AU9/MacroParameters!AU$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AV9/MacroParameters!AV$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AW9/MacroParameters!AW$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AX9/MacroParameters!AX$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AY9/MacroParameters!AY$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AZ9/MacroParameters!AZ$23)*100)","v":0},null,null,24,0]
["Cash balance ",null,{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!C10/MacroParameters!C$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!D10/MacroParameters!D$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!E10/MacroParameters!E$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!F10/MacroParameters!F$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!G10/MacroParameters!G$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!H10/MacroParameters!H$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!I10/MacroParameters!I$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!J10/MacroParameters!J$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!K10/MacroParameters!K$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!L10/MacroParameters!L$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!M10/MacroParameters!M$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!N10/MacroParameters!N$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!O10/MacroParameters!O$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!P10/MacroParameters!P$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Q10/MacroParameters!Q$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!R10/MacroParameters!R$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!S10/MacroParameters!S$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!T10/MacroParameters!T$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!U10/MacroParameters!U$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!V10/MacroParameters!V$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!W10/MacroParameters!W$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!X10/MacroParameters!X$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Y10/MacroParameters!Y$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!Z10/MacroParameters!Z$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AA10/MacroParameters!AA$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AB10/MacroParameters!AB$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AC10/MacroParameters!AC$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AD10/MacroParameters!AD$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AE10/MacroParameters!AE$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AF10/MacroParameters!AF$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AG10/MacroParameters!AG$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AH10/MacroParameters!AH$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AI10/MacroParameters!AI$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AJ10/MacroParameters!AJ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AK10/MacroParameters!AK$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AL10/MacroParameters!AL$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AM10/MacroParameters!AM$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AN10/MacroParameters!AN$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AO10/MacroParameters!AO$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AP10/MacroParameters!AP$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AQ10/MacroParameters!AQ$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AR10/MacroParameters!AR$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AS10/MacroParameters!AS$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AT10/MacroParameters!AT$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AU10/MacroParameters!AU$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AV10/MacroParameters!AV$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AW10/MacroParameters!AW$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AX10/MacroParameters!AX$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AY10/MacroParameters!AY$23)*100)","v":0},{"$f":"IF(SUM($BD:$BD)=0,0,(MacroParameters!AZ10/MacroParameters!AZ$23)*100)","v":0},null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
["Baseline + Portfolio (% GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,{"$f":"+start_year_portfolio","v":0},{"$f":"+C107+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+AI107+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,null,28,0]
["Gross debt",null,{"$f":"+C101+C81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AI101+AI81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,29,0]
["Nonfinancial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
["Net lending borrowing",null,{"$f":"+C103+C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+E103+E84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AI103+AI84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,0]
["Cash balance ",null,{"$f":"+C104+C85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AI104+AI85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"TRisk","index":9,"n_rows":318,"n_cols":20,"rows_kept":318,"cut":false,"hidden":true,"merged":[[2,1,2,9],[3,1,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[16,1,16,4],[17,2,17,4],[18,2,18,3],[19,2,19,3],[20,2,20,3],[36,2,36,4],[37,2,37,4],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[47,2,47,3],[21,2,21,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[52,2,52,4],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[57,2,57,3],[62,2,62,4],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[67,2,67,3],[72,2,72,4],[73,2,73,3],[74,2,74,3],[75,2,75,3],[76,2,76,3],[77,2,77,3],[82,2,82,4],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[92,2,92,4],[93,2,93,3],[94,2,94,3],[95,2,95,3],[96,2,96,3],[99,2,99,4],[100,2,100,3],[101,2,101,3],[102,2,102,3],[103,2,103,3],[106,2,106,4],[107,2,107,3],[108,2,108,3],[109,2,109,3],[110,2,110,3],[113,2,113,4],[114,2,114,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[120,2,120,4],[121,2,121,3],[122,2,122,3],[125,2,125,3],[126,2,126,3],[127,2,127,3],[131,2,131,4],[132,2,132,3],[133,2,133,3],[136,2,136,3],[141,2,141,4],[142,2,142,3],[143,2,143,3],[144,2,144,3],[145,2,145,3],[146,2,146,3],[147,2,147,3],[154,2,154,3],[155,2,155,3],[160,2,160,3],[161,2,161,3],[164,2,164,3],[167,2,167,3],[168,2,168,3],[173,2,173,3],[178,2,178,4],[179,2,179,4],[180,2,180,3],[181,2,181,3],[182,2,182,3],[183,2,183,3],[186,2,186,4],[187,2,187,3],[188,2,188,3],[189,2,189,3],[198,2,198,4],[199,2,199,3],[204,2,204,4],[205,2,205,3],[206,2,206,3],[194,2,194,3],[207,2,207,3],[208,2,208,3],[211,2,211,4],[212,2,212,3],[213,2,213,3],[214,2,214,3],[215,2,215,3],[218,2,218,4],[219,2,219,4],[220,2,220,3],[221,2,221,3],[222,2,222,3],[223,2,223,3],[226,2,226,4],[255,2,255,3],[227,2,227,3],[228,2,228,3],[229,2,229,3],[230,2,230,3],[233,2,233,4],[234,2,234,3],[235,2,235,3],[236,2,236,3],[237,2,237,3],[240,2,240,4],[247,2,247,3],[248,2,248,3],[249,2,249,3],[254,2,254,3],[241,2,241,3],[242,2,242,3],[243,2,243,3],[244,2,244,3],[250,2,250,3],[253,2,253,4],[259,2,259,3],[264,2,264,3],[269,2,269,3],[270,2,270,3],[258,2,258,4],[260,2,260,3],[263,2,263,4],[265,2,265,3],[268,2,268,4],[271,2,271,3],[275,2,275,3],[276,2,276,3],[277,2,277,3],[281,2,281,3],[282,2,282,3],[283,2,283,3],[272,2,272,3],[278,2,278,3],[284,2,284,3],[287,2,287,4],[288,2,288,3],[291,2,291,4],[295,2,295,3],[301,2,301,3],[300,2,300,3],[292,2,292,3],[293,2,293,3],[294,2,294,3],[298,2,298,3],[299,2,299,3]]}
[]
[]
[null,"Project Fiscal Risk Matrix"]
[null,"RISK IDENTIFICATION",null,null,null,"LIKELIHOOD","FISCAL IMPACT","RISK RATING \nLikelihood*Impact","MITIGATION STRATEGY\nIs it in place?","PRIORITY ACTIONS"]
[null,null,"GOVERNANCE RISKS",null,null,{"$f":"UPPER(F18)","v":""},{"$f":"UPPER(G18)","v":""},{"$f":"UPPER(IF(AND(F5=\"Low\",G5=\"Low\"),\"Irrelevant\",IF(OR(AND(F5=\"Low\",G5=\"Medium\"),AND(F5=\"Medium\",G5=\"Low\")),\"Low\",IF(OR(AND(F5=\"Low\",G5=\"High\"),AND(F5=\"Medium\",G5=\"Medium\"),AND(F5=\"High\",G5=\"Low\")),\"Medium\",IF(OR(AND(F5=\"High\",G5=\"Medium\"),AND(F5=\"Medium\",G5=\"High\")),\"High\",IF(AND(F5=\"High\",G5=\"High\"),\"Critical\",\"\"))))))","v":""},{"$f":"UPPER(I18)","v":""},{"$f":"UPPER(IF(AND(H5=\"Irrelevant\",OR(I5=\"NO\",I5=\"YES\")),\"NO action required\",IF(AND(H5=\"Low\",I5=\"YES\"),\"Low priority\",IF(AND(H5=\"Low\",I5=\"NO\"),\"Medium priority\",IF(AND(H5=\"Medium\",I5=\"YES\"),\"Medium priority\",IF(AND(H5=\"Medium\",I5=\"NO\"),\"High priority\",IF(AND(H5=\"High\",I5=\"YES\"),\"Medium priority\",IF(AND(H5=\"High\",I5=\"NO\"),\"High priority\",IF(AND(H5=\"Critical\",I5=\"YES\"),\"High priority\",IF(AND(H5=\"Critical\",I5=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,null,"CONSTRUCTION RISKS",null,null,{"$f":"UPPER(F37)","v":""},{"$f":"UPPER(G37)","v":""},"",{"$f":"UPPER(I37)","v":""},{"$f":"UPPER(IF(AND(H6=\"Irrelevant\",OR(I6=\"NO\",I6=\"YES\")),\"NO action required\",IF(AND(H6=\"Low\",I6=\"YES\"),\"Low priority\",IF(AND(H6=\"Low\",I6=\"NO\"),\"Medium priority\",IF(AND(H6=\"Medium\",I6=\"YES\"),\"Medium priority\",IF(AND(H6=\"Medium\",I6=\"NO\"),\"High priority\",IF(AND(H6=\"High\",I6=\"YES\"),\"Medium priority\",IF(AND(H6=\"High\",I6=\"NO\"),\"High priority\",IF(AND(H6=\"Critical\",I6=\"YES\"),\"High priority\",IF(AND(H6=\"Critical\",I6=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,null,"DEMAND RISKS",null,null,{"$f":"UPPER(F142)","v":""},{"$f":"UPPER(G142)","v":""},"",{"$f":"UPPER(I142)","v":""},""]
[null,null,"OPERATIONAL AND PERFORMANCE RISKS",null,null,{"$f":"UPPER(F179)","v":""},{"$f":"UPPER(G179)","v":""},"",{"$f":"UPPER(I179)","v":""},""]
[null,null,"FINANCIAL RISKS",null,null,{"$f":"UPPER(F219)","v":""},{"$f":"UPPER(G219)","v":""},"",{"$f":"UPPER(I219)","v":""},""]
[null,null,"FORCE MAJEURE",null,null,{"$f":"UPPER(F254)","v":""},{"$f":"UPPER(G254)","v":""},"",{"$f":"UPPER(I254)","v":""},""]
[null,null,"MATERIAL ADVERSE GOVERNMENT ACTIONS",null,null,{"$f":"UPPER(F259)","v":""},{"$f":"UPPER(G259)","v":""},"",{"$f":"UPPER(I259)","v":""},""]
[null,null,"CHANGE IN LAW",null,null,{"$f":"UPPER(F264)","v":""},{"$f":"UPPER(G264)","v":""},"",{"$f":"UPPER(I264)","v":""},""]
[null,null,"REBALANCING OF FINANCIAL EQUILIBRIUM",null,null,{"$f":"UPPER(F269)","v":""},{"$f":"UPPER(G269)","v":""},"",{"$f":"UPPER(I269)","v":""},""]
[null,null,"RENEGOTIATION",null,null,{"$f":"UPPER(F288)","v":""},{"$f":"UPPER(G288)","v":""},"",{"$f":"UPPER(I288)","v":""},""]
[null,null,"CONTRACT TERMINATION",null,null,{"$f":"UPPER(F292)","v":""},{"$f":"UPPER(G292)","v":""},"",{"$f":"UPPER(I292)","v":""},""]
[]
[null,"RISK IDENTIFICATION",null,null,null,"LIKELIHOOD","FISCAL IMPACT","RISK RATING \nLikelihood*Impact","MITIGATION STRATEGY\nIs it in place?","PRIORITY ACTIONS"]
[null,1,"GOVERNANCE RISKS",null,null,null,null,{"$f":"UPPER(IF(AND(F18=\"Low\",G18=\"Low\"),\"Irrelevant\",IF(OR(AND(F18=\"Low\",G18=\"Medium\"),AND(F18=\"Medium\",G18=\"Low\")),\"Low\",IF(OR(AND(F18=\"Low\",G18=\"High\"),AND(F18=\"Medium\",G18=\"Medium\"),AND(F18=\"High\",G18=\"Low\")),\"Medium\",IF(OR(AND(F18=\"High\",G18=\"Medium\"),AND(F18=\"Medium\",G18=\"High\")),\"High\",IF(AND(F18=\"High\",G18=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H18=\"Irrelevant\",OR(I18=\"NO\",I18=\"YES\")),\"NO action required\",IF(AND(H18=\"Low\",I18=\"YES\"),\"Low priority\",IF(AND(H18=\"Low\",I18=\"NO\"),\"Medium priority\",IF(AND(H18=\"Medium\",I18=\"YES\"),\"Medium priority\",IF(AND(H18=\"Medium\",I18=\"NO\"),\"High priority\",IF(AND(H18=\"High\",I18=\"YES\"),\"Medium priority\",IF(AND(H18=\"High\",I18=\"NO\"),\"High priority\",IF(AND(H18=\"Critical\",I18=\"YES\"),\"High priority\",IF(AND(H18=\"Critical\",I18=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,1.1000000000000001,"Does the government have a strong public investment management framework (PIM) guaranteeing that this is a priority project?",null,null,null,null,null,null,"low"]
[null,null,"The government has a strong PIM"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The government has a weak PIM"]
[null,null,"RISK 1","The PIM may not have been strong enough to guarantee this is a priority project ","IF NO","Depends on the strengths and weaknesses of the institutional framework","Efficiency loss. Implementing a non-priority project and/or not pursuing a priority project.",null,"Reinforcing the public investment management framework."]
[]
[null,1.2,"Does the MoF have the experience and/or capacity to manage fiscal risks from complex, long-term projects during their whole life-cycle?",null,null,null,null,null,null,"low"]
[null,null,"The MoF has the experience and capacity to manage fiscal risks from large investment projects"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The MoF lacks the experience and capacity to manage fiscal risks from large investment projects"]
[null,null,"RISK 2","The MOF may not be able to effectively manage fiscal risks arising from this project","IF NO","Depends on the strengths and weaknesses of the institutional framework","Risk amplification: probability and impact of other fiscal risks may be higher than would be with adequate experience and capacity",null,"Creating capacity in the fiscal risks management team in the Ministry of Finance/Budgetary authority"]
[]
[null,1.3,"Does the government disclose project and/or contract information?",null,null,null,null,null,null,"low"]
[null,null,"The government discloses project and/or contract information "]
[null,null,"No risks identified",null,"IF YES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"The government does not disclose project and/or contract information ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"RISK 3","Poor disclosure of project and contract information may create public concerns regarding the governance of the project/contract","IF NO","Depends on the strengths and weaknesses of the institutional framework","Efficiency loss. Lack of transparency may prevent users from acting as independent auditors of the project, and/or allow them to put pressure for changing the project.",null,"Strong communication strategy to engage state holders and create ownership of the project. Clear and standardized disclosure procedures for project information and ultimately contract disclosure.  "]
[]
[null,2," CONSTRUCTION RISKS",null,null,null,null,{"$f":"UPPER(IF(AND(F37=\"Low\",G37=\"Low\"),\"Irrelevant\",IF(OR(AND(F37=\"Low\",G37=\"Medium\"),AND(F37=\"Medium\",G37=\"Low\")),\"Low\",IF(OR(AND(F37=\"Low\",G37=\"High\"),AND(F37=\"Medium\",G37=\"Medium\"),AND(F37=\"High\",G37=\"Low\")),\"Medium\",IF(OR(AND(F37=\"High\",G37=\"Medium\"),AND(F37=\"Medium\",G37=\"High\")),\"High\",IF(AND(F37=\"High\",G37=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H37=\"Irrelevant\",OR(I37=\"NO\",I37=\"YES\")),\"NO action required\",IF(AND(H37=\"Low\",I37=\"YES\"),\"Low priority\",IF(AND(H37=\"Low\",I37=\"NO\"),\"Medium priority\",IF(AND(H37=\"Medium\",I37=\"YES\"),\"Medium priority\",IF(AND(H37=\"Medium\",I37=\"NO\"),\"High priority\",IF(AND(H37=\"High\",I37=\"YES\"),\"Medium priority\",IF(AND(H37=\"High\",I37=\"NO\"),\"High priority\",IF(AND(H37=\"Critical\",I37=\"YES\"),\"High priority\",IF(AND(H37=\"Critical\",I37=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.1,"Risks related to land availability",null,null,null,null,{"$f":"IF(AND(F38=\"Low\",G38=\"Low\"),\"Irrelevant\",IF(OR(AND(F38=\"Low\",G38=\"Medium\"),AND(F38=\"Medium\",G38=\"Low\")),\"Low\",IF(OR(AND(F38=\"Low\",G38=\"High\"),AND(F38=\"Medium\",G38=\"Medium\"),AND(F38=\"High\",G38=\"Low\")),\"Medium\",IF(OR(AND(F38=\"High\",G38=\"Medium\"),AND(F38=\"Medium\",G38=\"High\")),\"High\",IF(AND(F38=\"High\",G38=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H35=\"Irrelevant\",OR(I35=\"NO\",I35=\"YES\")),\"NO action required\",IF(AND(H35=\"Low\",I35=\"YES\"),\"Low priority\",IF(AND(H35=\"Low\",I35=\"NO\"),\"Medium priority\",IF(AND(H35=\"Medium\",I35=\"YES\"),\"Medium priority\",IF(AND(H35=\"Medium\",I35=\"NO\"),\"High priority\",IF(AND(H35=\"High\",I35=\"YES\"),\"Medium priority\",IF(AND(H35=\"High\",I35=\"NO\"),\"High priority\",IF(AND(H35=\"Critical\",I35=\"YES\"),\"High priority\",IF(AND(H35=\"Critical\",I35=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.1,"Is land already available to the private partner?",null,null,null,null,null,null,"low"]
[null,null,"Land is already available to the private partner"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"Land is not available to the private partner",null,"IF NO"]
[null,"2.1.1","Is there a credible guarantee that land will be available for the project?"]
[null,null,"RISK","Government's additional fiscal costs arising from possible construction delays due to untimely availability of land","IF YES",null,"Uncertain fiscal cost from compensation for construction delays",null,"Complete assessment of land needs prior to contract closure; prepare the land acquisiton process; build in buffers and flexibility clauses in the contract"]
[]
[null,null,"RISK","Project cancellation due to lack of land","IF NO",null,"Costs due to compensation to private partner and project redesign",null,"Ensure land availability at an early stage of the project cycle"]
[]
[null,"2.1.2","Will the private partner have to pay for land acquisition?"]
[null,null,"RISK","Private partner may not be able to cope with cost of land","IF YES",null,"Cost of project cancellation and retender, or renegotiation with higher fiscal cost",null,"Ensure land availability at an early stage of the project cycle, or provide sufficient information regarding the need and value of the land to ensure that private partner is able to cope with the cost of land."]
[]
[null,null,"RISK","Government's additional fiscal costs arising from land acquisition and possible delays due to unavailability of land","IF NO",null,"Uncertain fiscal cost from land acquisition and compensation for possible delays",null,"Complete assessment of land availability and cost prior to contract closure; build in buffers and flexibility clauses in procurement and contracts"]
[]
[null,2.2000000000000002,"Risks related to relocation of people and activities",null,null,null,null,{"$f":"IF(AND(F53=\"Low\",G53=\"Low\"),\"Irrelevant\",IF(OR(AND(F53=\"Low\",G53=\"Medium\"),AND(F53=\"Medium\",G53=\"Low\")),\"Low\",IF(OR(AND(F53=\"Low\",G53=\"High\"),AND(F53=\"Medium\",G53=\"Medium\"),AND(F53=\"High\",G53=\"Low\")),\"Medium\",IF(OR(AND(F53=\"High\",G53=\"Medium\"),AND(F53=\"Medium\",G53=\"High\")),\"High\",IF(AND(F53=\"High\",G53=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H50=\"Irrelevant\",OR(I50=\"NO\",I50=\"YES\")),\"NO action required\",IF(AND(H50=\"Low\",I50=\"YES\"),\"Low priority\",IF(AND(H50=\"Low\",I50=\"NO\"),\"Medium priority\",IF(AND(H50=\"Medium\",I50=\"YES\"),\"Medium priority\",IF(AND(H50=\"Medium\",I50=\"NO\"),\"High priority\",IF(AND(H50=\"High\",I50=\"YES\"),\"Medium priority\",IF(AND(H50=\"High\",I50=\"NO\"),\"High priority\",IF(AND(H50=\"Critical\",I50=\"YES\"),\"High priority\",IF(AND(H50=\"Critical\",I50=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.2000000000000002,"Are there people or activities subject to relocation due to project implementation?",null,null,null,null,null,null,"low"]
[null,null,"People or activities are not subjected to relocation "]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"People or activities are subjected to relocation ",null,"IF YES"]
[null,"2.2.1","Will the private partner have to pay for relocation of people or activities?",null,null,null,null,null,null,"low"]
[null,null,"RISK","Government paying for relocation of people and/or activities and possible project delays","IF NO",null,"Cost of relocation/compensation",null,"Timely assessment of relocation needs; stakeholder management "]
[]
[null,null,"RISK","Private partner not able to cope with cost of relocation","IF YES",null,"Cost of project cancellation and retender, or renegotiation with higher fiscal cost",null,"Ensure timely assessment of relocation needs, and provide sufficient information on relocation needs and costs."]
[]
[null,2.2999999999999998,"Risks related to land decontamination",null,null,null,null,{"$f":"IF(AND(F63=\"Low\",G63=\"Low\"),\"Irrelevant\",IF(OR(AND(F63=\"Low\",G63=\"Medium\"),AND(F63=\"Medium\",G63=\"Low\")),\"Low\",IF(OR(AND(F63=\"Low\",G63=\"High\"),AND(F63=\"Medium\",G63=\"Medium\"),AND(F63=\"High\",G63=\"Low\")),\"Medium\",IF(OR(AND(F63=\"High\",G63=\"Medium\"),AND(F63=\"Medium\",G63=\"High\")),\"High\",IF(AND(F63=\"High\",G63=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H60=\"Irrelevant\",OR(I60=\"NO\",I60=\"YES\")),\"NO action required\",IF(AND(H60=\"Low\",I60=\"YES\"),\"Low priority\",IF(AND(H60=\"Low\",I60=\"NO\"),\"Medium priority\",IF(AND(H60=\"Medium\",I60=\"YES\"),\"Medium priority\",IF(AND(H60=\"Medium\",I60=\"NO\"),\"High priority\",IF(AND(H60=\"High\",I60=\"YES\"),\"Medium priority\",IF(AND(H60=\"High\",I60=\"NO\"),\"High priority\",IF(AND(H60=\"Critical\",I60=\"YES\"),\"High priority\",IF(AND(H60=\"Critical\",I60=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.2999999999999998,"Is there a need for land decontamination?",null,null,null,null,null,null,"low"]
[null,null,"No need for land decontamination"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"Need for land decontamination",null,"IF YES"]
[null,"2.3.1","Will the private partner have to pay for decontamination?",null,null,null,null,null,null,"low"]
[null,null,"RISK","The government will face costs arising from land decontamination","IF NO",null,"Fiscal costs from land decontamination",null,"Timely assessment of need and cost of decontamination"]
[]
[null,null,"RISK","Private partner is not able to cope with the cost of land decontamination","IF YES",null,"Cost of project cancellation and retender, or renegotiation with higher fiscal cost",null,"Ensure timely assessment of decontamination needs, and provide sufficient information regarding land condition."]
[]
[null,2.4,"Risks related to environmental and archeological issues.",null,null,null,null,{"$f":"IF(AND(F73=\"Low\",G73=\"Low\"),\"Irrelevant\",IF(OR(AND(F73=\"Low\",G73=\"Medium\"),AND(F73=\"Medium\",G73=\"Low\")),\"Low\",IF(OR(AND(F73=\"Low\",G73=\"High\"),AND(F73=\"Medium\",G73=\"Medium\"),AND(F73=\"High\",G73=\"Low\")),\"Medium\",IF(OR(AND(F73=\"High\",G73=\"Medium\"),AND(F73=\"Medium\",G73=\"High\")),\"High\",IF(AND(F73=\"High\",G73=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H70=\"Irrelevant\",OR(I70=\"NO\",I70=\"YES\")),\"NO action required\",IF(AND(H70=\"Low\",I70=\"YES\"),\"Low priority\",IF(AND(H70=\"Low\",I70=\"NO\"),\"Medium priority\",IF(AND(H70=\"Medium\",I70=\"YES\"),\"Medium priority\",IF(AND(H70=\"Medium\",I70=\"NO\"),\"High priority\",IF(AND(H70=\"High\",I70=\"YES\"),\"Medium priority\",IF(AND(H70=\"High\",I70=\"NO\"),\"High priority\",IF(AND(H70=\"Critical\",I70=\"YES\"),\"High priority\",IF(AND(H70=\"Critical\",I70=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.4,"Is there a possibility of facing environmental/archeological issues?",null,null,null,null,null,null,"low"]
[null,null,"No risks from environmental and archeological issues"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks from environmental and archeological issues",null,"IF YES"]
[null,"2.4.1","Will the private partner have to pay for environmental and archeological issues?",null,null,null,null,null,null,"low"]
[null,null,"RISK","Government costs arising from environmental or archeological issues and from compensation for project delays","IF NO",null,"Government costs from environmental or archeological issues, and compensation to private partner due to project delays",null,"Environmental constraints specified prior to tender (including permits and licenses); develop a plan to deal with archeological findings"]
[]
[null,null,"RISK","The private partner is not able to cope with the cost of environmental or archeological issues","IF YES",null,"Cost of project cancellation and retender, or renegotiation with higher fiscal cost",null,"Environmental constraints specified prior to tender (including permits and licenses); develop a plan to deal with archeological findings"]
[]
[null,2.5,"Risks related to geological issues.",null,null,null,null,{"$f":"IF(AND(F83=\"Low\",G83=\"Low\"),\"Irrelevant\",IF(OR(AND(F83=\"Low\",G83=\"Medium\"),AND(F83=\"Medium\",G83=\"Low\")),\"Low\",IF(OR(AND(F83=\"Low\",G83=\"High\"),AND(F83=\"Medium\",G83=\"Medium\"),AND(F83=\"High\",G83=\"Low\")),\"Medium\",IF(OR(AND(F83=\"High\",G83=\"Medium\"),AND(F83=\"Medium\",G83=\"High\")),\"High\",IF(AND(F83=\"High\",G83=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H80=\"Irrelevant\",OR(I80=\"NO\",I80=\"YES\")),\"NO action required\",IF(AND(H80=\"Low\",I80=\"YES\"),\"Low priority\",IF(AND(H80=\"Low\",I80=\"NO\"),\"Medium priority\",IF(AND(H80=\"Medium\",I80=\"YES\"),\"Medium priority\",IF(AND(H80=\"Medium\",I80=\"NO\"),\"High priority\",IF(AND(H80=\"High\",I80=\"YES\"),\"Medium priority\",IF(AND(H80=\"High\",I80=\"NO\"),\"High priority\",IF(AND(H80=\"Critical\",I80=\"YES\"),\"High priority\",IF(AND(H80=\"Critical\",I80=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,"2.5","Is there a possibility that the project phases geological issues?",null,null,null,null,null,null,"low"]
[null,null,"No risks from geological issues"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks from geological issues",null,"IF YES"]
[null,"2.5.1","Will the private partner have to pay for geological issues?",null,null,null,null,null,null,"low"]
[null,null,"RISK","The government will pay compensation for significant geological issues","IF NO"]
[]
[null,null,"RISK","The private partner may not be able to cope with cost of geological issues","IF YES"]
[]
[null,2.6,"Risks related to licensing (e.g. subnational).",null,null,null,null,{"$f":"IF(AND(F93=\"Low\",G93=\"Low\"),\"Irrelevant\",IF(OR(AND(F93=\"Low\",G93=\"Medium\"),AND(F93=\"Medium\",G93=\"Low\")),\"Low\",IF(OR(AND(F93=\"Low\",G93=\"High\"),AND(F93=\"Medium\",G93=\"Medium\"),AND(F93=\"High\",G93=\"Low\")),\"Medium\",IF(OR(AND(F93=\"High\",G93=\"Medium\"),AND(F93=\"Medium\",G93=\"High\")),\"High\",IF(AND(F93=\"High\",G93=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H90=\"Irrelevant\",OR(I90=\"NO\",I90=\"YES\")),\"NO action required\",IF(AND(H90=\"Low\",I90=\"YES\"),\"Low priority\",IF(AND(H90=\"Low\",I90=\"NO\"),\"Medium priority\",IF(AND(H90=\"Medium\",I90=\"YES\"),\"Medium priority\",IF(AND(H90=\"Medium\",I90=\"NO\"),\"High priority\",IF(AND(H90=\"High\",I90=\"YES\"),\"Medium priority\",IF(AND(H90=\"High\",I90=\"NO\"),\"High priority\",IF(AND(H90=\"Critical\",I90=\"YES\"),\"High priority\",IF(AND(H90=\"Critical\",I90=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.6,"Will the project be subjected to licensing (e.g. subnational)?",null,null,null,null,null,null,"low"]
[null,null,"No risks from lack of licensing or project delays due to licensing"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"The are risks from lack of licensing or project delays due to licensing "]
[null,null,"RISK","The government pays compensation for project delays due to delayed licensing","IF YES",null,"Costs of compensation for project delays",null,"Ensure that subnational governments are fully supportive of the project, and that project deadlines are consistent with subnational regulations."]
[]
[null,2.7,"Risks related to failures/errors/omissions in project design.",null,null,null,null,{"$f":"IF(AND(F100=\"Low\",G100=\"Low\"),\"Irrelevant\",IF(OR(AND(F100=\"Low\",G100=\"Medium\"),AND(F100=\"Medium\",G100=\"Low\")),\"Low\",IF(OR(AND(F100=\"Low\",G100=\"High\"),AND(F100=\"Medium\",G100=\"Medium\"),AND(F100=\"High\",G100=\"Low\")),\"Medium\",IF(OR(AND(F100=\"High\",G100=\"Medium\"),AND(F100=\"Medium\",G100=\"High\")),\"High\",IF(AND(F100=\"High\",G100=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H97=\"Irrelevant\",OR(I97=\"NO\",I97=\"YES\")),\"NO action required\",IF(AND(H97=\"Low\",I97=\"YES\"),\"Low priority\",IF(AND(H97=\"Low\",I97=\"NO\"),\"Medium priority\",IF(AND(H97=\"Medium\",I97=\"YES\"),\"Medium priority\",IF(AND(H97=\"Medium\",I97=\"NO\"),\"High priority\",IF(AND(H97=\"High\",I97=\"YES\"),\"Medium priority\",IF(AND(H97=\"High\",I97=\"NO\"),\"High priority\",IF(AND(H97=\"Critical\",I97=\"YES\"),\"High priority\",IF(AND(H97=\"Critical\",I97=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.7,"Can the government be hold responsible for design failures, errors, or omissions?",null,null,null,null,null,null,"low"]
[null,null,"No risks related to failures/errors/omissions in project design"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks related to failures/errors/omissions in project design"]
[null,null,"RISK","The government pays compensation for failures in designs presented to private partner","IF YES",null,"Costs of design risks not fully transferred to the private partner",null,"The tender process and the contract should ensure that the private partner takes full responsibility for the design"]
[]
[null,2.8,"Risks related to inherent defects in assets transferred to the private partner.",null,null,null,null,{"$f":"IF(AND(F107=\"Low\",G107=\"Low\"),\"Irrelevant\",IF(OR(AND(F107=\"Low\",G107=\"Medium\"),AND(F107=\"Medium\",G107=\"Low\")),\"Low\",IF(OR(AND(F107=\"Low\",G107=\"High\"),AND(F107=\"Medium\",G107=\"Medium\"),AND(F107=\"High\",G107=\"Low\")),\"Medium\",IF(OR(AND(F107=\"High\",G107=\"Medium\"),AND(F107=\"Medium\",G107=\"High\")),\"High\",IF(AND(F107=\"High\",G107=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H104=\"Irrelevant\",OR(I104=\"NO\",I104=\"YES\")),\"NO action required\",IF(AND(H104=\"Low\",I104=\"YES\"),\"Low priority\",IF(AND(H104=\"Low\",I104=\"NO\"),\"Medium priority\",IF(AND(H104=\"Medium\",I104=\"YES\"),\"Medium priority\",IF(AND(H104=\"Medium\",I104=\"NO\"),\"High priority\",IF(AND(H104=\"High\",I104=\"YES\"),\"Medium priority\",IF(AND(H104=\"High\",I104=\"NO\"),\"High priority\",IF(AND(H104=\"Critical\",I104=\"YES\"),\"High priority\",IF(AND(H104=\"Critical\",I104=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.8,"Can the government be held responsible for any inherent defect in assets transferred to the private partner?",null,null,null,null,null,null,"low"]
[null,null,"No risks related to inherent defects in assets transferred to the private parner"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks related to inherent defects in assets transferred to the private partner"]
[null,null,"RISK","The government pays compensation to the private partner for inherent defects","IF YES",null,"Costs of defects remediation",null,"Prior assessment of the quality of the assets to be transferred to the private partner, allowing for full pricing of identifiable defects."]
[]
[null,2.9,"Risks related to changes in project design and scope required by procuring agencies.",null,null,null,null,{"$f":"IF(AND(F114=\"Low\",G114=\"Low\"),\"Irrelevant\",IF(OR(AND(F114=\"Low\",G114=\"Medium\"),AND(F114=\"Medium\",G114=\"Low\")),\"Low\",IF(OR(AND(F114=\"Low\",G114=\"High\"),AND(F114=\"Medium\",G114=\"Medium\"),AND(F114=\"High\",G114=\"Low\")),\"Medium\",IF(OR(AND(F114=\"High\",G114=\"Medium\"),AND(F114=\"Medium\",G114=\"High\")),\"High\",IF(AND(F114=\"High\",G114=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H111=\"Irrelevant\",OR(I111=\"NO\",I111=\"YES\")),\"NO action required\",IF(AND(H111=\"Low\",I111=\"YES\"),\"Low priority\",IF(AND(H111=\"Low\",I111=\"NO\"),\"Medium priority\",IF(AND(H111=\"Medium\",I111=\"YES\"),\"Medium priority\",IF(AND(H111=\"Medium\",I111=\"NO\"),\"High priority\",IF(AND(H111=\"High\",I111=\"YES\"),\"Medium priority\",IF(AND(H111=\"High\",I111=\"NO\"),\"High priority\",IF(AND(H111=\"Critical\",I111=\"YES\"),\"High priority\",IF(AND(H111=\"Critical\",I111=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,2.9,"Can the government be responsible for compensation due to changes in design and scope required by procuring agencies?",null,null,null,null,null,null,"low"]
[null,null,"No risks related to changes in project design or scope required by procuring agencies"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks related to changes in project design or scope required by procuring agencies"]
[null,null,"RISK","The government pays compensation for changes in design and scope","IF YES",null,"Changes in net costs due to changes in design and/or scope of the project",null,"Contract provisions allowing for changes in the design/scope of the project up to a limit (predetermined); improve accountability framework to monitor project cost overruns."]
[]
[null,"2.10","Risks related to changes in input prices",null,null,null,null,{"$f":"IF(AND(F121=\"Low\",G121=\"Low\"),\"Irrelevant\",IF(OR(AND(F121=\"Low\",G121=\"Medium\"),AND(F121=\"Medium\",G121=\"Low\")),\"Low\",IF(OR(AND(F121=\"Low\",G121=\"High\"),AND(F121=\"Medium\",G121=\"Medium\"),AND(F121=\"High\",G121=\"Low\")),\"Medium\",IF(OR(AND(F121=\"High\",G121=\"Medium\"),AND(F121=\"Medium\",G121=\"High\")),\"High\",IF(AND(F121=\"High\",G121=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H118=\"Irrelevant\",OR(I118=\"NO\",I118=\"YES\")),\"NO action required\",IF(AND(H118=\"Low\",I118=\"YES\"),\"Low priority\",IF(AND(H118=\"Low\",I118=\"NO\"),\"Medium priority\",IF(AND(H118=\"Medium\",I118=\"YES\"),\"Medium priority\",IF(AND(H118=\"Medium\",I118=\"NO\"),\"High priority\",IF(AND(H118=\"High\",I118=\"YES\"),\"Medium priority\",IF(AND(H118=\"High\",I118=\"NO\"),\"High priority\",IF(AND(H118=\"Critical\",I118=\"YES\"),\"High priority\",IF(AND(H118=\"Critical\",I118=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,"2.10.","Can the government be responsible for compensation in the event of excess volatility in input prices?",null,null,null,null,null,null,"low"]
[null,null,"There are risks for the government related to changes in input prices"]
[null,null,"RISK","The government pays compensation for significant changes in input prices","IF YES"]
[]
[null,null,"No risks for the government related to changes in input prices",null,"IF NO"]
[null,"2.10.1","Will the private partner have to face excess volatility of input prices?",null,null,null,null,null,null,"low"]
[null,null,"No risks identified",null,"IF NO"]
[]
[null,null,"RISK","The private partner may not be able to cope with significant changes in input prices","IF YES"]
[]
[null,"2.11","Risks related to changes in nominal exchange rate.",null,null,null,null,{"$f":"IF(AND(F132=\"Low\",G132=\"Low\"),\"Irrelevant\",IF(OR(AND(F132=\"Low\",G132=\"Medium\"),AND(F132=\"Medium\",G132=\"Low\")),\"Low\",IF(OR(AND(F132=\"Low\",G132=\"High\"),AND(F132=\"Medium\",G132=\"Medium\"),AND(F132=\"High\",G132=\"Low\")),\"Medium\",IF(OR(AND(F132=\"High\",G132=\"Medium\"),AND(F132=\"Medium\",G132=\"High\")),\"High\",IF(AND(F132=\"High\",G132=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H129=\"Irrelevant\",OR(I129=\"NO\",I129=\"YES\")),\"NO action required\",IF(AND(H129=\"Low\",I129=\"YES\"),\"Low priority\",IF(AND(H129=\"Low\",I129=\"NO\"),\"Medium priority\",IF(AND(H129=\"Medium\",I129=\"YES\"),\"Medium priority\",IF(AND(H129=\"Medium\",I129=\"NO\"),\"High priority\",IF(AND(H129=\"High\",I129=\"YES\"),\"Medium priority\",IF(AND(H129=\"High\",I129=\"NO\"),\"High priority\",IF(AND(H129=\"Critical\",I129=\"YES\"),\"High priority\",IF(AND(H129=\"Critical\",I129=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,"2.11","Can the government be responsible for compensation in the event of excess volatility in nominal exchange rate?",null,null,null,null,null,null,"low"]
[null,null,"There are risks for the government related to changes in nominal exchange rate"]
[null,null,"RISK","The government pays compensation for significant increase in nominal exchange rate","IF YES"]
[]
[null,"2.11.1","Will the private partner have to face excess volatility of nominal exchange rate?",null,null,null,null,null,null,"low"]
[null,null,"No risks identified",null,"IF NO"]
[]
[null,null,"RISK","The private partner may not be able to cope with excess volatility in nominal exchange rate","IF YES"]
[]
[null,3,"DEMAND RISKS",null,null,null,null,{"$f":"UPPER(IF(AND(F142=\"Low\",G142=\"Low\"),\"Irrelevant\",IF(OR(AND(F142=\"Low\",G142=\"Medium\"),AND(F142=\"Medium\",G142=\"Low\")),\"Low\",IF(OR(AND(F142=\"Low\",G142=\"High\"),AND(F142=\"Medium\",G142=\"Medium\"),AND(F142=\"High\",G142=\"Low\")),\"Medium\",IF(OR(AND(F142=\"High\",G142=\"Medium\"),AND(F142=\"Medium\",G142=\"High\")),\"High\",IF(AND(F142=\"High\",G142=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H142=\"Irrelevant\",OR(I142=\"NO\",I142=\"YES\")),\"NO action required\",IF(AND(H142=\"Low\",I142=\"YES\"),\"Low priority\",IF(AND(H142=\"Low\",I142=\"NO\"),\"Medium priority\",IF(AND(H142=\"Medium\",I142=\"YES\"),\"Medium priority\",IF(AND(H142=\"Medium\",I142=\"NO\"),\"High priority\",IF(AND(H142=\"High\",I142=\"YES\"),\"Medium priority\",IF(AND(H142=\"High\",I142=\"NO\"),\"High priority\",IF(AND(H142=\"Critical\",I142=\"YES\"),\"High priority\",IF(AND(H142=\"Critical\",I142=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,3.1,"Is the PPP project fully funded by the government?"]
[null,3.1,"The PPP is fully government-funded       ",null,"IF YES"]
[null,null,"How are government payments to the private partner determined?"]
[null,"3.1.1","The government payments are linked to volume of services provided                                     "]
[null,null," If  demand for services is higher than originally expected"]
[null,"3.1.1.1","Does the PPP contract set a cap for the government payments?","Does the PPP contract set a cap for government payments?"]
[]
[null,null,"RISK","Facing demand much higher than the cap included in the contract","IF YES",null,"Additional fiscal cost of renegotiating the cap; government cost of services delivered by other provider",null,"E.g.: Manage demand (reduce or divert demand)"]
[]
[]
[null,null,"RISK","Facing demand higher than originally expected","IF NO",null,"The government pays for the provision of additional services",null,"E.g.: Manage demand (reduce or divert demand if the cost of the alternative is lower). "]
[]
[null,null,"If  demand for services is lower than originally expected"]
[null,"3.1.1.2","Can the government influence demand?","Can government influence demand?"]
[null,null,"RISK","Facing insufficient demand for services--when the government can influence demand--may lead to project failure","IF YES",null,"Additional fiscal costs of early termination or renegotiation",null,"E.g.: Manage demand (increase demand or divert demand from other projects to this one); renegotiate contract to reestablish financial equilibrium. In addition, mitigation measures will have fiscal costs."]
[]
[null,null,"RISK","Facing insufficient demand for services--when demand is market determined--may lead to project failure","IF NO",null,"Additional fiscal costs of early termination or renegotiation",null,"E.g. Renegotiate contract to reestablish financial equilibrium"]
[]
[null,"3.1.2","Government payments are not linked to the volume of the services provided                                                                 "]
[null,null," If  demand for services is higher than originally expected"]
[null,null,"RISK","Project collapse due to demand much higher than originally expected",null,null,"Additional fiscal cost for early termination if contract collapse",null,"E.g.: Manage demand (reduce demand, divert demand), which could have a fiscal cost "]
[]
[null,null," If  demand for services is lower than originally expected"]
[null,null,"RISK","Project is challenged due to demand much lower than originally expected",null,null,"No additional fiscal cost",null,"E.g.: Manage demand (increase demand or divert it from other projects), which would have a fiscal cost"]
[]
[null,3.2,"The PPP project is either totally user-funded, or funded by a combination of government payments and user fees   ",null,"IF NO"]
[null,"3.2.1","Are maximum user fees specified in the contract?"]
[null,null,"RISK","Users may consider regulated user fees excessive relative to services received","IF YES",null,"No additional fiscal cost",null,"Good communication"]
[]
[null,null,"RISK","Users may consider non-regulated user fees excessive relative to services received","IF NO",null,"No additional fiscal cost",null,"Good communication"]
[]
[null,"3.2.2","Can the government influence demand?"]
[null,null,"RISK","Facing insufficient demand for services--when the government can influence demand--may lead to project failure","IF YES",null,"Additional fiscal costs of early termination or renegotiation",null,"E.g.: Manage demand (increase demand or divert demand from other projects to this one); renegotiate contract to reestablish financial equilibrium. In addition, mitigation measures will have fiscal costs."]
[]
[null,null,"RISK","Facing insufficient demand for services--when demand is market determined--may lead to project failure","IF NO",null,"Additional fiscal costs of early termination or renegotiation",null,"E.g. Renegotiate contract to reestablish financial equilibrium"]
[]
[null,4,"OPERATIONAL AND PERFORMANCE RISKS",null,null,null,null,{"$f":"UPPER(IF(AND(F179=\"Low\",G179=\"Low\"),\"Irrelevant\",IF(OR(AND(F179=\"Low\",G179=\"Medium\"),AND(F179=\"Medium\",G179=\"Low\")),\"Low\",IF(OR(AND(F179=\"Low\",G179=\"High\"),AND(F179=\"Medium\",G179=\"Medium\"),AND(F179=\"High\",G179=\"Low\")),\"Medium\",IF(OR(AND(F179=\"High\",G179=\"Medium\"),AND(F179=\"Medium\",G179=\"High\")),\"High\",IF(AND(F179=\"High\",G179=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H179=\"Irrelevant\",OR(I179=\"NO\",I179=\"YES\")),\"NO action required\",IF(AND(H179=\"Low\",I179=\"YES\"),\"Low priority\",IF(AND(H179=\"Low\",I179=\"NO\"),\"Medium priority\",IF(AND(H179=\"Medium\",I179=\"YES\"),\"Medium priority\",IF(AND(H179=\"Medium\",I179=\"NO\"),\"High priority\",IF(AND(H179=\"High\",I179=\"YES\"),\"Medium priority\",IF(AND(H179=\"High\",I179=\"NO\"),\"High priority\",IF(AND(H179=\"Critical\",I179=\"YES\"),\"High priority\",IF(AND(H179=\"Critical\",I179=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,"4.1","Risks related to information access",null,null,null,null,{"$f":"IF(AND(F180=\"Low\",G180=\"Low\"),\"Irrelevant\",IF(OR(AND(F180=\"Low\",G180=\"Medium\"),AND(F180=\"Medium\",G180=\"Low\")),\"Low\",IF(OR(AND(F180=\"Low\",G180=\"High\"),AND(F180=\"Medium\",G180=\"Medium\"),AND(F180=\"High\",G180=\"Low\")),\"Medium\",IF(OR(AND(F180=\"High\",G180=\"Medium\"),AND(F180=\"Medium\",G180=\"High\")),\"High\",IF(AND(F180=\"High\",G180=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H177=\"Irrelevant\",OR(I177=\"NO\",I177=\"YES\")),\"NO action required\",IF(AND(H177=\"Low\",I177=\"YES\"),\"Low priority\",IF(AND(H177=\"Low\",I177=\"NO\"),\"Medium priority\",IF(AND(H177=\"Medium\",I177=\"YES\"),\"Medium priority\",IF(AND(H177=\"Medium\",I177=\"NO\"),\"High priority\",IF(AND(H177=\"High\",I177=\"YES\"),\"Medium priority\",IF(AND(H177=\"High\",I177=\"NO\"),\"High priority\",IF(AND(H177=\"Critical\",I177=\"YES\"),\"High priority\",IF(AND(H177=\"Critical\",I177=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,4.0999999999999996,"Does the contract give the government full access to information on project performance?"]
[null,null,"The contract gives to the government full access to project performance information"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The contract does not give to the government full access to project performance information"]
[null,null,"RISK","The government faces significant risks for not having access to information on performance","IF NO"]
[]
[null,"4.2","Risks related to disclosure of information",null,null,null,null,{"$f":"IF(AND(F187=\"Low\",G187=\"Low\"),\"Irrelevant\",IF(OR(AND(F187=\"Low\",G187=\"Medium\"),AND(F187=\"Medium\",G187=\"Low\")),\"Low\",IF(OR(AND(F187=\"Low\",G187=\"High\"),AND(F187=\"Medium\",G187=\"Medium\"),AND(F187=\"High\",G187=\"Low\")),\"Medium\",IF(OR(AND(F187=\"High\",G187=\"Medium\"),AND(F187=\"Medium\",G187=\"High\")),\"High\",IF(AND(F187=\"High\",G187=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H184=\"Irrelevant\",OR(I184=\"NO\",I184=\"YES\")),\"NO action required\",IF(AND(H184=\"Low\",I184=\"YES\"),\"Low priority\",IF(AND(H184=\"Low\",I184=\"NO\"),\"Medium priority\",IF(AND(H184=\"Medium\",I184=\"YES\"),\"Medium priority\",IF(AND(H184=\"Medium\",I184=\"NO\"),\"High priority\",IF(AND(H184=\"High\",I184=\"YES\"),\"Medium priority\",IF(AND(H184=\"High\",I184=\"NO\"),\"High priority\",IF(AND(H184=\"Critical\",I184=\"YES\"),\"High priority\",IF(AND(H184=\"Critical\",I184=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,4.2,"Does the contract clearly specify performance indicators, reference levels, and penalties/deductions?",null,null,null,null,null,null,"low"]
[null,null,"The contract clearly specifies performance indicators, reference levels, and penalties and/or deductions",null,"IF YES"]
[null,"4.2.1","Does the government have the capacity/procedures in place to monitor performance?",null,null,null,null,null,null,"low"]
[null,null,"No risks identified",null,"IF YES"]
[]
[null,null,"RISK","The government faces significant risks for not monitoring performance","IF NO",null,"Poor contract enforcement has administrative, efficiency and political costs.",null,"Contract monitor procedures should be in place when contracts are signed. The core contract management team should be hired before contract closure and be involved in contract negotiation, to guarantee that contract management procedures are feasible and efficient."]
[]
[null,null,"The contract does not specify performance indicators, reference levels, and penalties and/or deductions",null,"IF NO"]
[]
[null,null,"RISK","The government faces significant risks for not being able to punish the private partner for poor performance",null,null,"Non-monitoring of project performance reduces contract enforcement. It has administrative, efficiency, and political costs. Potential difficulties in applying project cancellation clauses and possibly in using step-in rights by financiers.",null,"Key performance indicators should be included in PPP contracts, with reference levels, linked to penalty mechanism (preferably automatic deductions form periodic payments). The core contract management team should be involved in contract negotiation to guarantee that performance indicators/levels are fair, measurable, and contractible (i.e., capable of being presented as evidence in a court). "]
[]
[null,"4.3","Risks related to technical innovation",null,null,null,null,{"$f":"IF(AND(F199=\"Low\",G199=\"Low\"),\"Irrelevant\",IF(OR(AND(F199=\"Low\",G199=\"Medium\"),AND(F199=\"Medium\",G199=\"Low\")),\"Low\",IF(OR(AND(F199=\"Low\",G199=\"High\"),AND(F199=\"Medium\",G199=\"Medium\"),AND(F199=\"High\",G199=\"Low\")),\"Medium\",IF(OR(AND(F199=\"High\",G199=\"Medium\"),AND(F199=\"Medium\",G199=\"High\")),\"High\",IF(AND(F199=\"High\",G199=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H196=\"Irrelevant\",OR(I196=\"NO\",I196=\"YES\")),\"NO action required\",IF(AND(H196=\"Low\",I196=\"YES\"),\"Low priority\",IF(AND(H196=\"Low\",I196=\"NO\"),\"Medium priority\",IF(AND(H196=\"Medium\",I196=\"YES\"),\"Medium priority\",IF(AND(H196=\"Medium\",I196=\"NO\"),\"High priority\",IF(AND(H196=\"High\",I196=\"YES\"),\"Medium priority\",IF(AND(H196=\"High\",I196=\"NO\"),\"High priority\",IF(AND(H196=\"Critical\",I196=\"YES\"),\"High priority\",IF(AND(H196=\"Critical\",I196=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,4.3,"Does the contract address the introduction of technical innovation?",null,null,null,null,null,null,"low"]
[null,null,"RISK","Technical innovation may create explicit and implicit fiscal risks for the government","IF YES"]
[]
[null,null,"RISK","Technical innovation may create implicit fiscal risks for the government","IF NO"]
[]
[null,"4.4","Risks related to scarcity of specialized human resources",null,null,null,null,{"$f":"IF(AND(F205=\"Low\",G205=\"Low\"),\"Irrelevant\",IF(OR(AND(F205=\"Low\",G205=\"Medium\"),AND(F205=\"Medium\",G205=\"Low\")),\"Low\",IF(OR(AND(F205=\"Low\",G205=\"High\"),AND(F205=\"Medium\",G205=\"Medium\"),AND(F205=\"High\",G205=\"Low\")),\"Medium\",IF(OR(AND(F205=\"High\",G205=\"Medium\"),AND(F205=\"Medium\",G205=\"High\")),\"High\",IF(AND(F205=\"High\",G205=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H202=\"Irrelevant\",OR(I202=\"NO\",I202=\"YES\")),\"NO action required\",IF(AND(H202=\"Low\",I202=\"YES\"),\"Low priority\",IF(AND(H202=\"Low\",I202=\"NO\"),\"Medium priority\",IF(AND(H202=\"Medium\",I202=\"YES\"),\"Medium priority\",IF(AND(H202=\"Medium\",I202=\"NO\"),\"High priority\",IF(AND(H202=\"High\",I202=\"YES\"),\"Medium priority\",IF(AND(H202=\"High\",I202=\"NO\"),\"High priority\",IF(AND(H202=\"Critical\",I202=\"YES\"),\"High priority\",IF(AND(H202=\"Critical\",I202=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,4.4000000000000004,"Is there the possibility of scarcity of specialized human resources?",null,null,null,null,null,null,"low"]
[null,null,"Specialized human resources are adequate "]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks of scarcity of specialized human resources"]
[null,null,"RISK","Performance issues due to scarcity of specialized human resources","IF YES"]
[]
[null,4.5,"Risks related to significant changes in labor costs",null,null,null,null,{"$f":"IF(AND(F212=\"Low\",G212=\"Low\"),\"Irrelevant\",IF(OR(AND(F212=\"Low\",G212=\"Medium\"),AND(F212=\"Medium\",G212=\"Low\")),\"Low\",IF(OR(AND(F212=\"Low\",G212=\"High\"),AND(F212=\"Medium\",G212=\"Medium\"),AND(F212=\"High\",G212=\"Low\")),\"Medium\",IF(OR(AND(F212=\"High\",G212=\"Medium\"),AND(F212=\"Medium\",G212=\"High\")),\"High\",IF(AND(F212=\"High\",G212=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H209=\"Irrelevant\",OR(I209=\"NO\",I209=\"YES\")),\"NO action required\",IF(AND(H209=\"Low\",I209=\"YES\"),\"Low priority\",IF(AND(H209=\"Low\",I209=\"NO\"),\"Medium priority\",IF(AND(H209=\"Medium\",I209=\"YES\"),\"Medium priority\",IF(AND(H209=\"Medium\",I209=\"NO\"),\"High priority\",IF(AND(H209=\"High\",I209=\"YES\"),\"Medium priority\",IF(AND(H209=\"High\",I209=\"NO\"),\"High priority\",IF(AND(H209=\"Critical\",I209=\"YES\"),\"High priority\",IF(AND(H209=\"Critical\",I209=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,4.5,"Is there the possibility of significant changes in labor costs?",null,null,null,null,null,null,"low"]
[null,null,"There are no credible possibilities of significant changes in labor costs"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There is a possibility of significant changes in labor costs"]
[null,null,"RISK","Facing significant changes in labor costs--with same technology and productivity--may lead to project failure","IF YES"]
[]
[null,5,"FINANCIAL RISKS",null,null,null,null,{"$f":"UPPER(IF(AND(F219=\"Low\",G219=\"Low\"),\"Irrelevant\",IF(OR(AND(F219=\"Low\",G219=\"Medium\"),AND(F219=\"Medium\",G219=\"Low\")),\"Low\",IF(OR(AND(F219=\"Low\",G219=\"High\"),AND(F219=\"Medium\",G219=\"Medium\"),AND(F219=\"High\",G219=\"Low\")),\"Medium\",IF(OR(AND(F219=\"High\",G219=\"Medium\"),AND(F219=\"Medium\",G219=\"High\")),\"High\",IF(AND(F219=\"High\",G219=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H219=\"Irrelevant\",OR(I219=\"NO\",I219=\"YES\")),\"NO action required\",IF(AND(H219=\"Low\",I219=\"YES\"),\"Low priority\",IF(AND(H219=\"Low\",I219=\"NO\"),\"Medium priority\",IF(AND(H219=\"Medium\",I219=\"YES\"),\"Medium priority\",IF(AND(H219=\"Medium\",I219=\"NO\"),\"High priority\",IF(AND(H219=\"High\",I219=\"YES\"),\"Medium priority\",IF(AND(H219=\"High\",I219=\"NO\"),\"High priority\",IF(AND(H219=\"Critical\",I219=\"YES\"),\"High priority\",IF(AND(H219=\"Critical\",I219=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,5.0999999999999996,"Risks related to availability of funds",null,null,null,null,{"$f":"IF(AND(F220=\"Low\",G220=\"Low\"),\"Irrelevant\",IF(OR(AND(F220=\"Low\",G220=\"Medium\"),AND(F220=\"Medium\",G220=\"Low\")),\"Low\",IF(OR(AND(F220=\"Low\",G220=\"High\"),AND(F220=\"Medium\",G220=\"Medium\"),AND(F220=\"High\",G220=\"Low\")),\"Medium\",IF(OR(AND(F220=\"High\",G220=\"Medium\"),AND(F220=\"Medium\",G220=\"High\")),\"High\",IF(AND(F220=\"High\",G220=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H217=\"Irrelevant\",OR(I217=\"NO\",I217=\"YES\")),\"NO action required\",IF(AND(H217=\"Low\",I217=\"YES\"),\"Low priority\",IF(AND(H217=\"Low\",I217=\"NO\"),\"Medium priority\",IF(AND(H217=\"Medium\",I217=\"YES\"),\"Medium priority\",IF(AND(H217=\"Medium\",I217=\"NO\"),\"High priority\",IF(AND(H217=\"High\",I217=\"YES\"),\"Medium priority\",IF(AND(H217=\"High\",I217=\"NO\"),\"High priority\",IF(AND(H217=\"Critical\",I217=\"YES\"),\"High priority\",IF(AND(H217=\"Critical\",I217=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,5.0999999999999996,"Is the private partner able to obtain finance for project implementation?",null,null,null,null,null,null,"low"]
[null,null,"The private partner is able to obtain finance for project implementation"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The private partner is unable to obtain finance for project implementation"]
[null,null,"RISK","The private partner is unable to obtain finance for project implementation","IF NO",null,"The government may face project failure before implementation starts, being forced to take over the project, re-tender, or redesign and re-tender the project.",null,"Proper due diligence on private bidders' financial conditions and their ability (technical and managerial) to conduct the project. Establishment of adequate qualification requirements, bid bonds and performance bonds will discourage adventures from bidding for PPPs. For very sensitive projects, governments with less developed financial markets may require some degree of commitment by financing parties during tender."]
[]
[null,5.2,"Risks related to refinancing ",null,null,null,null,{"$f":"IF(AND(F227=\"Low\",G227=\"Low\"),\"Irrelevant\",IF(OR(AND(F227=\"Low\",G227=\"Medium\"),AND(F227=\"Medium\",G227=\"Low\")),\"Low\",IF(OR(AND(F227=\"Low\",G227=\"High\"),AND(F227=\"Medium\",G227=\"Medium\"),AND(F227=\"High\",G227=\"Low\")),\"Medium\",IF(OR(AND(F227=\"High\",G227=\"Medium\"),AND(F227=\"Medium\",G227=\"High\")),\"High\",IF(AND(F227=\"High\",G227=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H224=\"Irrelevant\",OR(I224=\"NO\",I224=\"YES\")),\"NO action required\",IF(AND(H224=\"Low\",I224=\"YES\"),\"Low priority\",IF(AND(H224=\"Low\",I224=\"NO\"),\"Medium priority\",IF(AND(H224=\"Medium\",I224=\"YES\"),\"Medium priority\",IF(AND(H224=\"Medium\",I224=\"NO\"),\"High priority\",IF(AND(H224=\"High\",I224=\"YES\"),\"Medium priority\",IF(AND(H224=\"High\",I224=\"NO\"),\"High priority\",IF(AND(H224=\"Critical\",I224=\"YES\"),\"High priority\",IF(AND(H224=\"Critical\",I224=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,5.2,"Is the private partner able to refinance short-term financing instruments?",null,null,null,null,null,null,"low"]
[null,null,"The private partner is able to refinance short-term financing instruments"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The private partner is unable to refinance short-term financing instruments"]
[null,null,"RISK","The private partner is unable to refinance short-term financing instruments","IF NO",null,"The government may face project failure after implementation starts, and thus be required to pay compensation for capital investment, being forced to take over the project, or renegotiate an interim financial solution and then re-tender the project (possibly under worse cost conditions for government)",null,"Proper due diligence on private bidders' financial conditions and their ability (technical and managerial) to conduct the project. Establishment of adequate qualification requirements, bid bonds and performance bonds will discourage adventures from bidding for PPPs. For very sensitive projects, governments may require bidders to obtain long-term financing."]
[]
[null,5.3,"Risks related to excess volatility of interest rates ",null,null,null,null,{"$f":"IF(AND(F234=\"Low\",G234=\"Low\"),\"Irrelevant\",IF(OR(AND(F234=\"Low\",G234=\"Medium\"),AND(F234=\"Medium\",G234=\"Low\")),\"Low\",IF(OR(AND(F234=\"Low\",G234=\"High\"),AND(F234=\"Medium\",G234=\"Medium\"),AND(F234=\"High\",G234=\"Low\")),\"Medium\",IF(OR(AND(F234=\"High\",G234=\"Medium\"),AND(F234=\"Medium\",G234=\"High\")),\"High\",IF(AND(F234=\"High\",G234=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H231=\"Irrelevant\",OR(I231=\"NO\",I231=\"YES\")),\"NO action required\",IF(AND(H231=\"Low\",I231=\"YES\"),\"Low priority\",IF(AND(H231=\"Low\",I231=\"NO\"),\"Medium priority\",IF(AND(H231=\"Medium\",I231=\"YES\"),\"Medium priority\",IF(AND(H231=\"Medium\",I231=\"NO\"),\"High priority\",IF(AND(H231=\"High\",I231=\"YES\"),\"Medium priority\",IF(AND(H231=\"High\",I231=\"NO\"),\"High priority\",IF(AND(H231=\"Critical\",I231=\"YES\"),\"High priority\",IF(AND(H231=\"Critical\",I231=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,5.3,"Is the private partner able to cope with excess volatility of interest rates?",null,null,null,null,null,null,"low"]
[null,null,"The private partner is able to cope with excess volatility of interest rates"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The private partner is unable to cope with excess volatility of interest rates"]
[null,null,"RISK","The private partner is unable to cope with excess volatility in interest rates","IF NO",null,"The government may face project failure after implementation starts, so being required to pay compensation for capital investment, being forced to assume the project, or renegotiate an interim financial solution and then re-tender the project (possibly under worst cost conditions for government).",null,"Proper due diligence on private bidders' financial conditions and their ability (technical and managerial) to conduct the project. Establishment of adequate qualification requirements, bid bonds and performance bonds will discourage adventures from bidding for PPPs. "]
[]
[null,5.4,"Risks related to excess volatility of nominal exchange rate",null,null,null,null,{"$f":"IF(AND(F241=\"Low\",G241=\"Low\"),\"Irrelevant\",IF(OR(AND(F241=\"Low\",G241=\"Medium\"),AND(F241=\"Medium\",G241=\"Low\")),\"Low\",IF(OR(AND(F241=\"Low\",G241=\"High\"),AND(F241=\"Medium\",G241=\"Medium\"),AND(F241=\"High\",G241=\"Low\")),\"Medium\",IF(OR(AND(F241=\"High\",G241=\"Medium\"),AND(F241=\"Medium\",G241=\"High\")),\"High\",IF(AND(F241=\"High\",G241=\"High\"),\"Critical\",\"\")))))","v":""},null,{"$f":"(IF(AND(H238=\"Irrelevant\",OR(I238=\"NO\",I238=\"YES\")),\"NO action required\",IF(AND(H238=\"Low\",I238=\"YES\"),\"Low priority\",IF(AND(H238=\"Low\",I238=\"NO\"),\"Medium priority\",IF(AND(H238=\"Medium\",I238=\"YES\"),\"Medium priority\",IF(AND(H238=\"Medium\",I238=\"NO\"),\"High priority\",IF(AND(H238=\"High\",I238=\"YES\"),\"Medium priority\",IF(AND(H238=\"High\",I238=\"NO\"),\"High priority\",IF(AND(H238=\"Critical\",I238=\"YES\"),\"High priority\",IF(AND(H238=\"Critical\",I238=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,"5.4.1","Has the government accepted contractual responsibility for excess volatility of nominal exchange rate?",null,"Yes"]
[]
[null,null,"No risks identified",null,"IF NO"]
[]
[null,null,"RISK","Government paying compensation for excessive volatility of exchange rate","IF YES",null,"If government contractually accepted some exchange rate risk, fiscal support may be needed in the form of compensation",null,"Proper consideration of exchange rate risk may lead to better risk sharing and proper use of hedging mechanisms"]
[]
[null,"5.4.2","Is the private partner able to cope with excess volatility of nominal exchange rate?",null,null,null,null,null,null,"low"]
[null,null,"The private partner is able to cope with excess volatility of nominal exchange rate"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The private partner is unable to cope with excess volatility of nominal exchange rate"]
[null,null,"RISK","The private partner unable to cope with excess volatility in nominal exchange rate","IF NO",null,"The government may have to renegotiate under stress, or face project collapse and being required to pay compensation for capital investment, having to assume the project and then re-tender under different risk allocation scheme",null,"Proper consideration of exchange rate risk may lead to better risk sharing and proper use of hedging mechanisms"]
[]
[null,6,"FORCE MAJEURE",null,null,null,null,{"$f":"UPPER(IF(AND(F254=\"Low\",G254=\"Low\"),\"Irrelevant\",IF(OR(AND(F254=\"Low\",G254=\"Medium\"),AND(F254=\"Medium\",G254=\"Low\")),\"Low\",IF(OR(AND(F254=\"Low\",G254=\"High\"),AND(F254=\"Medium\",G254=\"Medium\"),AND(F254=\"High\",G254=\"Low\")),\"Medium\",IF(OR(AND(F254=\"High\",G254=\"Medium\"),AND(F254=\"Medium\",G254=\"High\")),\"High\",IF(AND(F254=\"High\",G254=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H254=\"Irrelevant\",OR(I254=\"NO\",I254=\"YES\")),\"NO action required\",IF(AND(H254=\"Low\",I254=\"YES\"),\"Low priority\",IF(AND(H254=\"Low\",I254=\"NO\"),\"Medium priority\",IF(AND(H254=\"Medium\",I254=\"YES\"),\"Medium priority\",IF(AND(H254=\"Medium\",I254=\"NO\"),\"High priority\",IF(AND(H254=\"High\",I254=\"YES\"),\"Medium priority\",IF(AND(H254=\"High\",I254=\"NO\"),\"High priority\",IF(AND(H254=\"Critical\",I254=\"YES\"),\"High priority\",IF(AND(H254=\"Critical\",I254=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,6.1,"Projects are always exposed to force majeure risks"]
[]
[null,null,"RISK ","The government paying compensation, adjusting or even terminating the contract due to force majeure events",null,"The exact list of events to be considered force majeure should be tailored for each project","Full or partial compensation by the government may even force the government to buy the assets or assume debt",null,"The scope of the force majeure events should be clearly stated in the contract, considering the legal requirements and specific project conditions; the contract should create incentives for the private partner to get insurance against some risks (when insurance is available at a reasonable cost), and to effectively manage risks by designing assets and managing services in ways that minimize probability of occurrence and size of impact"]
[]
[null,7,"MATERIAL ADVERSE GOVERNMENT ACTIONS (MAGA)",null,null,null,null,{"$f":"UPPER(IF(AND(F259=\"Low\",G259=\"Low\"),\"Irrelevant\",IF(OR(AND(F259=\"Low\",G259=\"Medium\"),AND(F259=\"Medium\",G259=\"Low\")),\"Low\",IF(OR(AND(F259=\"Low\",G259=\"High\"),AND(F259=\"Medium\",G259=\"Medium\"),AND(F259=\"High\",G259=\"Low\")),\"Medium\",IF(OR(AND(F259=\"High\",G259=\"Medium\"),AND(F259=\"Medium\",G259=\"High\")),\"High\",IF(AND(F259=\"High\",G259=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H259=\"Irrelevant\",OR(I259=\"NO\",I259=\"YES\")),\"NO action required\",IF(AND(H259=\"Low\",I259=\"YES\"),\"Low priority\",IF(AND(H259=\"Low\",I259=\"NO\"),\"Medium priority\",IF(AND(H259=\"Medium\",I259=\"YES\"),\"Medium priority\",IF(AND(H259=\"Medium\",I259=\"NO\"),\"High priority\",IF(AND(H259=\"High\",I259=\"YES\"),\"Medium priority\",IF(AND(H259=\"High\",I259=\"NO\"),\"High priority\",IF(AND(H259=\"Critical\",I259=\"YES\"),\"High priority\",IF(AND(H259=\"Critical\",I259=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,7.1,"Projects are always exposed to MAGA events (also knows as \"political force majeure\")"]
[]
[null,null,"RISK ","The government paying compensation, adjusting or even terminating the contract due to acts and omissions by public entities",null,"a clear definition of events to be considered MAGA should be included in the contract","Compensation by the government may even force the government to buy the assets or assume debt.",null,"Contract managers should monitor the several channels through which government' actions and omissions can affect the project; during the life of the contract, executive government actions and policy changes should be carefully evaluated (by the contract manager and the fiscal management team) for assessing impact on the PPP contract"]
[]
[null,8,"CHANGE IN LAW",null,null,null,null,{"$f":"UPPER(IF(AND(F264=\"Low\",G264=\"Low\"),\"Irrelevant\",IF(OR(AND(F264=\"Low\",G264=\"Medium\"),AND(F264=\"Medium\",G264=\"Low\")),\"Low\",IF(OR(AND(F264=\"Low\",G264=\"High\"),AND(F264=\"Medium\",G264=\"Medium\"),AND(F264=\"High\",G264=\"Low\")),\"Medium\",IF(OR(AND(F264=\"High\",G264=\"Medium\"),AND(F264=\"Medium\",G264=\"High\")),\"High\",IF(AND(F264=\"High\",G264=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H264=\"Irrelevant\",OR(I264=\"NO\",I264=\"YES\")),\"NO action required\",IF(AND(H264=\"Low\",I264=\"YES\"),\"Low priority\",IF(AND(H264=\"Low\",I264=\"NO\"),\"Medium priority\",IF(AND(H264=\"Medium\",I264=\"YES\"),\"Medium priority\",IF(AND(H264=\"Medium\",I264=\"NO\"),\"High priority\",IF(AND(H264=\"High\",I264=\"YES\"),\"Medium priority\",IF(AND(H264=\"High\",I264=\"NO\"),\"High priority\",IF(AND(H264=\"Critical\",I264=\"YES\"),\"High priority\",IF(AND(H264=\"Critical\",I264=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,8.1,"Projects are always exposed to changes in law"]
[]
[null,null,"RISK ","The government is paying compensation, adjusting or even terminating the contract due to changes in law",null,"The PPP contract should identify changes in law that require compensation by government, and those that do not require compensation; changes in law that benefit the private partner should also be considered","Compensation by the government, or even the need to buy the assets or assume debt; change in law may also require the private partner to compensate government",null,"Proper evaluation of the efficiency of legislation and public policies."]
[]
[null,9,"REBALANCING OF CONTRACT FINANCIAL EQUILIBRIUM",null,null,null,null,{"$f":"UPPER(IF(AND(F269=\"Low\",G269=\"Low\"),\"Irrelevant\",IF(OR(AND(F269=\"Low\",G269=\"Medium\"),AND(F269=\"Medium\",G269=\"Low\")),\"Low\",IF(OR(AND(F269=\"Low\",G269=\"High\"),AND(F269=\"Medium\",G269=\"Medium\"),AND(F269=\"High\",G269=\"Low\")),\"Medium\",IF(OR(AND(F269=\"High\",G269=\"Medium\"),AND(F269=\"Medium\",G269=\"High\")),\"High\",IF(AND(F269=\"High\",G269=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H269=\"Irrelevant\",OR(I269=\"NO\",I269=\"YES\")),\"NO action required\",IF(AND(H269=\"Low\",I269=\"YES\"),\"Low priority\",IF(AND(H269=\"Low\",I269=\"NO\"),\"Medium priority\",IF(AND(H269=\"Medium\",I269=\"YES\"),\"Medium priority\",IF(AND(H269=\"Medium\",I269=\"NO\"),\"High priority\",IF(AND(H269=\"High\",I269=\"YES\"),\"Medium priority\",IF(AND(H269=\"High\",I269=\"NO\"),\"High priority\",IF(AND(H269=\"Critical\",I269=\"YES\"),\"High priority\",IF(AND(H269=\"Critical\",I269=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,9.1,"Does the legal framework or contract provided for a mechanism of re-balancing financial equilibrium?",null,null,null,null,null,null,"low"]
[null,null,"No risks from the legal framework or contract requiring reinstatement of financial equilibrium"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"There are risks from the legal framework or contract requiring reinstatement of financial equilibrium"]
[null,null,"RISK","The government is paying compensation and/or terminating the contract due to requirement to reinstate financial equilibrium.","IF YES",null,"The government is paying compensation or cancel the project.",null,"If prescribed in the legal framework, the PPP contract should restrict its application to the cases of force majeure, MAGA, avoiding its application to a wider range of situations."]
[]
[null,9.1999999999999993,"Does the contract provide for any kind of rate-of-return guarantee?",null,null,null,null,null,null,"low"]
[null,null,"No risks from contract guaranteeing a rate of return to the private partner"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"The contract guarantees a rate of return to the private partner"]
[null,null,"RISK","The government is paying compensation and/or terminating the contract due to contract guaranteeing a rate of return for the private","IF YES",null,"The government is paying compensation or cancel the project.",null,"Avoiding clauses and expectations, on a guaranteed level of project rate of return, or shareholder's rate of return."]
[]
[null,9.3000000000000007,"Does the contract include hardship clauses?",null,null,null,null,null,null,"low"]
[null,null,"No risks from contract including hardship clauses"]
[null,null,"No risks identified",null,"IF NO"]
[null,null,"The contract includes hardship clauses"]
[null,null,"RISK","The government is paying compensation and/or terminating the contract due to excessive protection against some hardships","IF YES",null,"The government is paying compensation or cancel the project.",null,"Hardship clauses, if needed, should be very precise and strict. Alternative methods to reduce excessive private sector risks should be considered: insurance, future markets, and other hedging mechanism."]
[]
[null,10,"RENEGOTIATION",null,null,null,null,{"$f":"UPPER(IF(AND(F288=\"Low\",G288=\"Low\"),\"Irrelevant\",IF(OR(AND(F288=\"Low\",G288=\"Medium\"),AND(F288=\"Medium\",G288=\"Low\")),\"Low\",IF(OR(AND(F288=\"Low\",G288=\"High\"),AND(F288=\"Medium\",G288=\"Medium\"),AND(F288=\"High\",G288=\"Low\")),\"Medium\",IF(OR(AND(F288=\"High\",G288=\"Medium\"),AND(F288=\"Medium\",G288=\"High\")),\"High\",IF(AND(F288=\"High\",G288=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H288=\"Irrelevant\",OR(I288=\"NO\",I288=\"YES\")),\"NO action required\",IF(AND(H288=\"Low\",I288=\"YES\"),\"Low priority\",IF(AND(H288=\"Low\",I288=\"NO\"),\"Medium priority\",IF(AND(H288=\"Medium\",I288=\"YES\"),\"Medium priority\",IF(AND(H288=\"Medium\",I288=\"NO\"),\"High priority\",IF(AND(H288=\"High\",I288=\"YES\"),\"Medium priority\",IF(AND(H288=\"High\",I288=\"NO\"),\"High priority\",IF(AND(H288=\"Critical\",I288=\"YES\"),\"High priority\",IF(AND(H288=\"Critical\",I288=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,10.1,"Is the renegotiation of the contract a legal possibility?",null,null,null,null,null,null,"low"]
[null,null,"RISK","Opening an uncontrolled renegotiation process, under information asymmetry and no competitive pressure","IF YES",null,"Opening a Pandora's Box, jeopardizing economic efficiency, by allowing the private to transfer to the government costs and risk that had originally been accepted by the private partner. The fiscal impact will depend on the government's ability to manage the renegotiation process.",null,"Having a strategic view of PPP contract management and creating capacity to renegotiate are paramount."]
[]
[null,11,"CONTRACT TERMINATION",null,null,null,null,{"$f":"UPPER(IF(AND(F292=\"Low\",G292=\"Low\"),\"Irrelevant\",IF(OR(AND(F292=\"Low\",G292=\"Medium\"),AND(F292=\"Medium\",G292=\"Low\")),\"Low\",IF(OR(AND(F292=\"Low\",G292=\"High\"),AND(F292=\"Medium\",G292=\"Medium\"),AND(F292=\"High\",G292=\"Low\")),\"Medium\",IF(OR(AND(F292=\"High\",G292=\"Medium\"),AND(F292=\"Medium\",G292=\"High\")),\"High\",IF(AND(F292=\"High\",G292=\"High\"),\"Critical\",\"\"))))))","v":""},null,{"$f":"UPPER(IF(AND(H292=\"Irrelevant\",OR(I292=\"NO\",I292=\"YES\")),\"NO action required\",IF(AND(H292=\"Low\",I292=\"YES\"),\"Low priority\",IF(AND(H292=\"Low\",I292=\"NO\"),\"Medium priority\",IF(AND(H292=\"Medium\",I292=\"YES\"),\"Medium priority\",IF(AND(H292=\"Medium\",I292=\"NO\"),\"High priority\",IF(AND(H292=\"High\",I292=\"YES\"),\"Medium priority\",IF(AND(H292=\"High\",I292=\"NO\"),\"High priority\",IF(AND(H292=\"Critical\",I292=\"YES\"),\"High priority\",IF(AND(H292=\"Critical\",I292=\"No\"),\"Critical\",\"\"))))))))))","v":""}]
[null,11.1,"Does the contract clearly define the reasons for early termination and their consequences?",null,null,null,null,null,null,"low"]
[null,null,"The contract clearly defines reasons and consequences for early termination."]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The contract does not clearly define reasons and consequences for early termination."]
[null,null,"RISK","Entering in early termination process without clear knowledge of their consequences and procedures","IF NO",null,"Lack of clarity on causes vis-a-vis consequences on early termination increases the private partner's bargaining power, leading to increases in the cost of termination; it can also prevent the government from cancelling non-performing contracts, or generate incentives for governments to nationalize a project or assets without proper assessment of the cost of that decision",null,"Contracts should include a clear definition of the reasons for early termination (e.g. under-performance of private partner, public interest, force majeure) and present its consequences, in terms of transfer of assets and responsibilities, namely financial compensation for capital investment; compensation should vary according to the party responsable for the early termination"]
[]
[null,11.2,"Does the contract clearly define procedures for transfer of assets and responsibilities at the end of the contract?",null,null,null,null,null,null,"low"]
[null,null,"The contract clearly defines procedures for transferring assets and responsibilities"]
[null,null,"No risks identified",null,"IF YES"]
[null,null,"The contract does not clearly define procedures for transferring assets and responsibilities"]
[null,null,"RISK","Terminating the contract without a clear understanding of transfer processes, including financial consequences","IF NO",null,"The government may need to pay for stock of inputs or outputs. Human resources issues may imply financial compensation or increased current expenditures. Licenses needed to continued operation may create fiscal surprises.",null,"Contracts should include a clear definition of the termination process and all its financial consequences. Identified gaps in the contract should be solved by having both parties signing transfer protocols detailing the rules."]
[]
[]
[]
[null,{"$f":"B4","v":"RISK IDENTIFICATION"},{"$f":"F4","v":"LIKELIHOOD"},{"$f":"G4","v":"FISCAL IMPACT"},{"$f":"H4","v":"RISK RATING \nLikelihood*Impact"},{"$f":"I4","v":"MITIGATION STRATEGY\nIs it in place?"},{"$f":"J4","v":"PRIORITY ACTIONS"},{"$f":"J4","v":"PRIORITY ACTIONS"},"ADJUST","RANK","POSN","ROW","RISK IDENTIFICATION",{"$f":"C307","v":"LIKELIHOOD"},{"$f":"D307","v":"FISCAL IMPACT"},{"$f":"E307","v":"RISK RATING \nLikelihood*Impact"},{"$f":"F307","v":"MITIGATION STRATEGY\nIs it in place?"},{"$f":"G307","v":"PRIORITY ACTIONS"},"SUGGESTED MITIGATION STRATEGY"]
[null,{"$f":"C5","v":"GOVERNANCE RISKS"},"","","","","",{"$f":"IF(J5=\"NO ACTION REQUIRED\",1,IF(J5=\"LOW PRIORITY\",2,IF(J5=\"MEDIUM PRIORITY\",3,IF(J5=\"HIGH PRIORITY\",4,IF(J5=\"CRITICAL\",5)))))","v":false},{"$f":"H308+0.000001*ROW()","v":3.0800000000000001E-4},{"$f":"RANK(I308,$I$308:$I$318,0)","v":11},{"$f":"MATCH(L308,$J$308:$J$318,0)","v":11},1,{"$f":"INDEX($B$308:$B$318,K308)","v":"CONTRACT TERMINATION"},{"$f":"VLOOKUP(M308,$B$308:$G$318,2,FALSE)","v":""},{"$f":"VLOOKUP(M308,$B$308:$G$318,3,FALSE)","v":""},{"$f":"VLOOKUP(M308,$B$308:$G$318,4,FALSE)","v":""},{"$f":"VLOOKUP(M308,$B$308:$G$318,5,FALSE)","v":""},{"$f":"VLOOKUP(M308,$B$308:$G$318,6,FALSE)","v":""}]
[null,"CONSTRUCTION RISKS","","","","","",false,3.0899999999999998E-4,10,10,2,"RENEGOTIATION","","","","",""]
[null,"DEMAND RISKS","","","","","",false,3.1E-4,9,9,3,"REBALANCING OF FINANCIAL EQUILIBRIUM","","","","",""]
[null,"OPERATIONAL AND PERFORMANCE RISKS","","","","","",false,3.1099999999999997E-4,8,8,4,"CHANGE IN LAW","","","","",""]
[null,"FINANCIAL RISKS","","","","","",false,3.1199999999999999E-4,7,7,5,"MATERIAL ADVERSE GOVERNMENT ACTIONS","","","","",""]
[null,"FORCE MAJEURE","","","","","",false,3.1299999999999996E-4,6,6,6,"FORCE MAJEURE","","","","",""]
[null,"MATERIAL ADVERSE GOVERNMENT ACTIONS","","","","","",false,3.1399999999999999E-4,5,5,7,"FINANCIAL RISKS","","","","",""]
[null,"CHANGE IN LAW","","","","","",false,3.1499999999999996E-4,4,4,8,"OPERATIONAL AND PERFORMANCE RISKS","","","","",""]
[null,"REBALANCING OF FINANCIAL EQUILIBRIUM","","","","","",false,3.1599999999999998E-4,3,3,9,"DEMAND RISKS","","","","",""]
[null,"RENEGOTIATION","","","","","",false,3.1700000000000001E-4,2,2,10,"CONSTRUCTION RISKS","","","","",""]
[null,"CONTRACT TERMINATION",{"$f":"F15","v":""},{"$f":"G15","v":""},{"$f":"H15","v":""},{"$f":"I15","v":""},"",false,3.1799999999999998E-4,1,1,11,"GOVERNANCE RISKS","","","","",""]